{"text_format":"1","workbook":"xlsx","n_sheets":45,"sheets":["Economic IRRs","Investor IRR and Tennant Saving","Partnership with ITC Transfer","Tax Equity Partnership","CHP Diagram","Solar Diagram","EV Diagram","Emission Reductions","ITC versus PTC Analysis","Constant Inputs - Operation","Notes","Time Series Inputs - Operations","Tax Inputs","Tax Equity Partner Inputs","Emission Inputs","Operating Model - Monthly","Operating Model - Annual","Investor LLC Cash Flow","ITC Allocation and After Tax","Tax Equity Allocation","Inside Capital","Outside Basis","Back Leverage","Income and Cash Yield","Tax Investor Inside Basis","Tax Investor Outside Basis","Sponsor","GHG Reductions","Development Costs","Term Sheet","Annual results","Summary","Energy Bill Working","Investor and Consumer","Energy Efficiency Backup","Solar Radiation","EE-Cash flows","EE-DR-Cash flows","Solar","Solar-Cash flows","EV charging","EV-Cash flows","QB_Waterfall","QB_Bridge","FV Example"],"not_rendered":{"charts":7,"images":15,"macros":1,"external_links":0,"defined_names":19,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Economic IRRs","index":0,"n_rows":91,"n_cols":55,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Cap Factor ",null,null,{"$f":"'Constant Inputs - Operation'!G250","v":0.18107801212824043},{"$f":"TEXT(Y4,\"##.00%\")","v":"18.11%"},{"$f":"CHAR(13)","v":"\r"},{"$f":"V4&Z4&CHAR(10)&V5&Z5&CHAR(10)&V6&Z6","v":"Solar Cap Factor 18.11%\nSolar Cost/kW 5,238\nSolar Pre-tax IRR 1.37%"},null,null,null,null,null,null,null,"Charging Stations",null,null,null,{"$f":"TEXT(AM4,\"###.##\")","v":"."},null,{"$f":"AJ4&AN4&CHAR(10)&AJ5&AN5&CHAR(10)&AJ6&AN6","v":"Charging Stations.\nCapacity kW 66\nIRR .00%"},null,null,null,null,null,null,{"$f":"'Constant Inputs - Operation'!F119","v":"Artria EE Program"},null,null,{"$f":"'Constant Inputs - Operation'!G132","v":5.1506291184430433},{"$f":"TEXT(AZ4,\"###.00\")","v":"5.15"},null,{"$f":"AW4&\" \"&BA4&CHAR(10)&AW5&BA5&CHAR(10)&AW6&BA6","v":"Artria EE Program 5.15\nEE kWh 1,213,444\nEE IRR 1.96%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Cost/kW ",null,null,{"$f":"'Constant Inputs - Operation'!G258","v":5238.0952380952385},{"$f":"TEXT(Y5,\"###,###\")","v":"5,238"},null,null,null,null,null,null,null,null,null,"Capacity kW ",null,null,{"$f":"'Constant Inputs - Operation'!G97*'Constant Inputs - Operation'!G99","v":66},{"$f":"TEXT(AM5,\"###,###\")","v":"66"},null,null,null,null,null,null,null,null,"EE kWh ",null,null,{"$f":"'Constant Inputs - Operation'!$G$131","v":1213444},{"$f":"TEXT(AZ5,\"###,###\")","v":"1,213,444"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Pre-tax IRR ",null,null,{"$f":"'Operating Model - Monthly'!G351","v":1.365607125579138E-2},{"$f":"TEXT(Y6,\"##.00%\")","v":"1.37%"},null,null,null,null,null,null,null,null,null,"IRR ",null,null,{"$f":"'Operating Model - Monthly'!G170","v":0},{"$f":"TEXT(AM6,\"##.00%\")","v":".00%"},null,null,null,null,null,null,null,null,"EE IRR ",null,null,{"$f":"'Operating Model - Monthly'!G203","v":1.9587456529799097E-2},{"$f":"TEXT(AZ6,\"##.00%\")","v":"1.96%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Econ Pre-tax IRR ",null,null,{"$f":"'Operating Model - Monthly'!G49","v":1.8562898536564898E-2},{"$f":"TEXT(Y9,\"##.00%\")","v":"1.86%"},null,{"$f":"V9&Z9&CHAR(10)&V10&Z10&CHAR(10)&V11&Z11","v":"Econ Pre-tax IRR 1.86%\nTotal Investment 9,662,925\nSPV Allocated IRR 3.70%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investment ",null,null,{"$f":"'Operating Model - Monthly'!K21","v":9662925},{"$f":"TEXT(Y10,\"###,###\")","v":"9,662,925"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPV Allocated IRR ",null,null,{"$f":"'ITC Allocation and After Tax'!H15","v":3.7039553866893504E-2},{"$f":"TEXT(Y11,\"##.00%\")","v":"3.70%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Constant Inputs - Operation'!F145","v":"Artria EE 2"},null,null,{"$f":"'Constant Inputs - Operation'!G156","v":0},{"$f":"TEXT(Y14,\"###.00\")","v":".00"},null,{"$f":"V14&\" \"&Z14&CHAR(10)&V15&Z15&CHAR(10)&V16&Z16","v":"Artria EE 2 .00\nEnergy Savings 6,853,798\nEE IRR .00%"},null,null,null,null,null,null,null,{"$f":"'Constant Inputs - Operation'!$G$170","v":"Artria EE #3"},null,null,{"$f":"'Constant Inputs - Operation'!$G$183","v":0.26497835528774344},{"$f":"TEXT(AM14,\"###,###\")","v":""},null,{"$f":"AJ14&\" \"&AN14&CHAR(10)&AJ15&AN15&CHAR(10)&AJ16&AN16","v":"Artria EE #3 \nEnergy Savings \nEE IRR .00%"},null,null,null,null,null,null,{"$f":"'Constant Inputs - Operation'!$G$196","v":"Artria #4"},null,null,{"$f":"'Constant Inputs - Operation'!$G$209","v":1.5},{"$f":"TEXT(AZ14,\"##.00\")","v":"1.50"},null,{"$f":"AW14&\" \"&BA14&CHAR(10)&AW15&BA15&CHAR(10)&AW16&BA16","v":"Artria #4 1.50\nEnergy Savings67,848\nEE IRR .00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Savings ",null,null,{"$f":"'Constant Inputs - Operation'!G155","v":6853798.4817184964},{"$f":"TEXT(Y15,\"###,###\")","v":"6,853,798"},null,null,null,null,null,null,null,null,null,"Energy Savings ",null,null,{"$f":"'Constant Inputs - Operation'!$G$182","v":0},{"$f":"TEXT(AM15,\"###,###\")","v":""},null,null,null,null,null,null,null,null,"Energy Savings",null,null,{"$f":"'Constant Inputs - Operation'!$G$208","v":67848.150000000009},{"$f":"TEXT(AZ15,\"###,###\")","v":"67,848"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EE IRR ",null,null,{"$f":"'Operating Model - Monthly'!G235","v":0},{"$f":"TEXT(Y16,\"##.00%\")","v":".00%"},null,null,null,null,null,null,null,null,null,"EE IRR ",null,null,{"$f":"'Operating Model - Monthly'!G267","v":0},{"$f":"TEXT(AM16,\"##.00%\")","v":".00%"},null,null,null,null,null,null,null,null,"EE IRR ",null,null,{"$f":"'Operating Model - Monthly'!G298","v":0},{"$f":"TEXT(AZ16,\"##.00%\")","v":".00%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP Capacity",null,null,{"$f":"'Constant Inputs - Operation'!$G$285","v":200},{"$f":"TEXT(Y19,\"###\")","v":"200"},null,{"$f":"V19&\" \"&Z19&CHAR(10)&V20&Z20&CHAR(10)&V21&Z21","v":"CHP Capacity 200\nCost/kW 2,000\nCHP IRR .00%"},null,null,null,null,null,null,null,"Batteries - $/kWh ",null,null,{"$f":"'Constant Inputs - Operation'!$G$183","v":0.26497835528774344},{"$f":"TEXT(AM19,\"###,###\")","v":""},null,{"$f":"AJ19&\" \"&AN19&CHAR(10)&AJ20&AN20&CHAR(10)&AJ21&AN21","v":"Batteries - $/kWh  \nNet Equialent Energy 1,356,963\nBattery IRR 10.80%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/kW ",null,null,{"$f":"'Constant Inputs - Operation'!$G$296","v":2000},{"$f":"TEXT(Y20,\"###,###\")","v":"2,000"},null,null,null,null,null,null,null,null,null,"Net Equialent Energy ",null,null,{"$f":"'Operating Model - Monthly'!I420*12","v":1356963},{"$f":"TEXT(AM20,\"###,###\")","v":"1,356,963"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP IRR ",null,null,{"$f":"'Operating Model - Monthly'!G399","v":0},{"$f":"TEXT(Y21,\"##.00%\")","v":".00%"},null,null,null,null,null,null,null,null,null,"Battery IRR ",null,null,{"$f":"'Operating Model - Monthly'!H433","v":0.1079807322816182},{"$f":"TEXT(AM21,\"###.00%\")","v":"10.80%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPV IRR ITC Incl ",null,null,{"$f":"'ITC Allocation and After Tax'!H23","v":6.3051844095250109E-2},{"$f":"TEXT(Y24,\"##.00%\")","v":"6.31%"},null,{"$f":"V24&Z24&CHAR(10)&V25&Z25&CHAR(10)&V26&Z26","v":"SPV IRR ITC Incl 6.31%\nTotal Investment 7,615,170\nAfter-tax IRR  4.49%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investment ",null,null,{"$f":"'ITC Allocation and After Tax'!K21","v":7615170},{"$f":"TEXT(Y25,\"###,###\")","v":"7,615,170"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After-tax IRR  ",null,null,{"$f":"'ITC Allocation and After Tax'!H34","v":4.4882706908681236E-2},{"$f":"TEXT(Y26,\"##.00%\")","v":"4.49%"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,false]

{"sheet":"Investor IRR and Tennant Saving","index":1,"n_rows":23,"n_cols":54,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Life time","PerYear"]
[null,null,null,null,null,null,null,null,null,null,null,"Electric Bill over PPA (with Inflation)",{"$f":"'Investor LLC Cash Flow'!$K$114","v":7329216.2222978594}]
[null,null,null,null,null,null,null,null,null,null,null,"Gas Bill over PPA (with Inflation)",{"$f":"'Investor LLC Cash Flow'!$K$115+'Investor LLC Cash Flow'!$K$116","v":1521483.5999999999},null,"Energy Services Fee",null,{"$f":"energy_services","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total Bill",{"$f":"SUM(M3:M4)","v":8850699.8222978599},null,"Lease Payment to Tenant",null,{"$f":"lease_payment","v":0},null,null,null,"Solar Cap Factor ",null,null,{"$f":"'Constant Inputs - Operation'!G250","v":0.18107801212824043},{"$f":"TEXT(X5,\"##.00%\")","v":"18.11%"},{"$f":"CHAR(13)","v":"\r"},{"$f":"U5&Y5&CHAR(10)&U6&Y6&CHAR(10)&U7&Y7","v":"Solar Cap Factor 18.11%\nSolar Cost/kW 5,238\nSolar Pre-tax IRR 1.37%"},null,null,null,null,null,null,null,"Batery kWh ",null,null,{"$f":"'Constant Inputs - Operation'!AC250","v":0},{"$f":"TEXT(AL5,\"###.##\")","v":"."},null,{"$f":"AI5&AM5&CHAR(10)&AI6&AM6&CHAR(10)&AI7&AM7","v":"Batery kWh .\nBattery Cost/kWh \nBattery IRR .00%"},null,null,null,null,null,null,"EE Sqft ",null,null,null,{"$f":"TEXT(AY5,\"###,###\")","v":""},null,{"$f":"AV5&AZ5&CHAR(10)&AV6&AZ6&CHAR(10)&AV7&AZ7","v":"EE Sqft \nEE kWh \nEE IRR 1.96%"}]
[null,null,null,null,null,null,null,null,null,null,null,"Less: Lease Payment Received",{"$f":"-'Investor LLC Cash Flow'!$K$91","v":0},null,"Lease Percent",null,{"$f":"M6/-M5","v":0},null,null,null,"Solar Cost/kW ",null,null,{"$f":"'Constant Inputs - Operation'!G258","v":5238.0952380952385},{"$f":"TEXT(X6,\"###,###\")","v":"5,238"},null,null,null,null,null,null,null,null,null,"Battery Cost/kWh ",null,null,{"$f":"'Constant Inputs - Operation'!AC258","v":0},{"$f":"TEXT(AL6,\"###,###\")","v":""},null,null,null,null,null,null,null,null,"EE kWh ",null,null,{"$f":"'Operating Model - Monthly'!G183","v":0},{"$f":"TEXT(AY6,\"###,###\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Add: Energy Services Payment",{"$f":"'Investor LLC Cash Flow'!$K$93","v":0},null,"Avoided Refirbishment",null,{"$f":"'Investor LLC Cash Flow'!H98","v":0},null,null,null,"Solar Pre-tax IRR ",null,null,{"$f":"'Operating Model - Monthly'!G351","v":1.365607125579138E-2},{"$f":"TEXT(X7,\"##.00%\")","v":"1.37%"},null,null,null,null,null,null,null,null,null,"Battery IRR ",null,null,{"$f":"'Operating Model - Monthly'!U351","v":0},{"$f":"TEXT(AL7,\"##.00%\")","v":".00%"},null,null,null,null,null,null,null,null,"EE IRR ",null,null,{"$f":"'Operating Model - Monthly'!G203","v":1.9587456529799097E-2},{"$f":"TEXT(AY7,\"##.00%\")","v":"1.96%"}]
[null,null,null,null,null,null,null,null,null,null,null,"Less: Avoided Refirbishment",{"$f":"-'Investor LLC Cash Flow'!K98","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Final Energy and Refurbishment",{"$f":"M3+M4+M6+M7+M8","v":8850699.8222978599}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                                 Tax Credit Flags",null,null,null,null,null,"Economic IRR without Allocation ",null,null,{"$f":"Summary!J6","v":1.8562898536564898E-2},{"$f":"TEXT(X10,\"##.00%\")","v":"1.86%"},null,{"$f":"U10&Y10&CHAR(10)&U11&Y11&CHAR(10)&U12&Y12","v":"Economic IRR without Allocation 1.86%\nTotal ITC 2,047,755\nTotal Cap Exp 9,662,925"}]
[null,null,null,null,null,null,null,null,null,null,null,"Percent Savings",{"$f":"M9/(M4+M3)","v":1},null,null,null,null,null,null,null,{"$f":"IF(R12,\"Total ITC \",\" Nominal PTC \")","v":"Total ITC "},null,null,{"$f":"-'Investor LLC Cash Flow'!K264+'Investor LLC Cash Flow'!K253","v":2047755.0000000005},{"$f":"TEXT(X11,\"###,###\")","v":"2,047,755"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC/PTC Flag (ITC True)",null,null,{"$f":"'Tax Inputs'!F63","v":true},null,null,"Total Cap Exp ",null,null,{"$f":"'Investor LLC Cash Flow'!K18","v":9662925},{"$f":"TEXT(X12,\"###,###\")","v":"9,662,925"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Meets Labor",null,null,{"$f":"'Tax Inputs'!$F$65","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic Content Bonus",null,null,{"$f":"'Tax Inputs'!F68","v":true},null,null,"Investor Perspective",null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor After Tax IRR ",null,null,null,null,null,null,null,null,null,null,null,null,"Building Persective "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Community Bonus",null,null,{"$f":"'Tax Inputs'!F69","v":true},null,null,"Pre-tax IRR ",null,null,{"$f":"'Investor LLC Cash Flow'!H102","v":3.7039553854919971E-2},{"$f":"TEXT(X15,\"##.00%\")","v":"3.70%"},null,{"$f":"U14&CHAR(10)&CHAR(10)&U15&Y15&CHAR(10)&U16&Y16&CHAR(10)&U17&Y17","v":"Investor Perspective\n\nPre-tax IRR 3.70%\nITC % of Capital 21.19%\nPre-tax IRR with ITC  6.30%"},null,null,null,null,null,null,null,"After-Tax No ITC  ",null,null,{"$f":"'ITC Allocation and After Tax'!H37","v":1.8971087088874183E-2},{"$f":"TEXT(AL15,\"##.00%\")","v":"1.90%"},null,{"$f":"AI14&CHAR(10)&CHAR(10)&AI15&AM15&CHAR(10)&AI16&AM16&CHAR(10)&AI17&AM17","v":"Investor After Tax IRR \n\nAfter-Tax No ITC  1.90%\nAfter Tax with ITC  4.49%\nAfter tax with NOL  3.23%"},null,null,null,null,null,null,"kWh Energy Savings ",null,null,20000,{"$f":"TEXT(AY15,\"###,###\")","v":"20,000"},null,{"$f":"AV14&CHAR(10)&CHAR(10)&AV15&AZ15&CHAR(10)&AV16&AZ16&CHAR(10)&AV17&AZ17","v":"Building Persective \n\nkWh Energy Savings 20,000\nEnergy Savings Percent 10.00%\nDollar  Energy Savings 2000"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less than 5 MW in LMI ",null,null,{"$f":"'Tax Inputs'!F71","v":true},null,null,"ITC % of Capital ",null,null,{"$f":"'Investor LLC Cash Flow'!G379","v":0.21191875130977425},{"$f":"TEXT(X16,\"##.00%\")","v":"21.19%"},null,null,null,null,null,null,null,null,null,"After Tax with ITC  ",null,null,{"$f":"'ITC Allocation and After Tax'!H34","v":4.4882706908681236E-2},{"$f":"TEXT(AL16,\"##.00%\")","v":"4.49%"},null,null,null,null,null,null,null,null,"Energy Savings Percent ",null,null,{"$f":"'Investor and Consumer'!Q40","v":0.1},{"$f":"TEXT(AY16,\"00.00%\")","v":"10.00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indian Land",null,null,{"$f":"'Tax Inputs'!F72","v":true},null,null,"Pre-tax IRR with ITC  ",null,null,{"$f":"'Investor LLC Cash Flow'!G378","v":6.3008943200111397E-2},{"$f":"TEXT(X17,\"##.00%\")","v":"6.30%"},null,null,null,null,null,null,null,null,null,"After tax with NOL  ",null,null,{"$f":"'ITC Allocation and After Tax'!H72","v":3.2286900116460515E-2},{"$f":"TEXT(AL17,\"##.00%\")","v":"3.23%"},null,null,null,null,null,null,null,null,"Dollar  Energy Savings ",null,null,2000,{"$f":"TEXT(AY17,\"###\")","v":"2000"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low-income Residential",null,null,{"$f":"'Tax Inputs'!$F74","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low-income Economic Benefit",null,null,{"$f":"'Tax Inputs'!$F75","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applied ITC Percent",null,{"$f":"'Investor LLC Cash Flow'!I224","v":0.6},{"$f":"'ITC Allocation and After Tax'!K17","v":2047755.0000000005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applied PTC Rate",null,{"$f":"'Investor LLC Cash Flow'!I243","v":0},{"$f":"'ITC Allocation and After Tax'!K18","v":0}]

{"sheet":"Partnership with ITC Transfer","index":2,"n_rows":53,"n_cols":55,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Investor "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Services Fee",null,{"$f":"energy_services","v":0},null,null,null,"ITC Percent ",null,null,{"$f":"'ITC Allocation and After Tax'!G96","v":0.9},{"$f":"TEXT(Y4,\"##.00%\")","v":"90.00%"},{"$f":"CHAR(13)","v":"\r"},{"$f":"V3&CHAR(10)&CHAR(10)&V4&Z4&CHAR(10)&V5&Z5&CHAR(10)&V6&Z6","v":"Tax Investor \n\nITC Percent 90.00%\nInvestment 1,842,980\nITC Receied 2,047,755"},null,null,null,null,null,null,null,"Batery kWh ",null,null,{"$f":"'Constant Inputs - Operation'!AC250","v":0},{"$f":"TEXT(AM4,\"###.##\")","v":"."},null,{"$f":"AJ4&AN4&CHAR(10)&AJ5&AN5&CHAR(10)&AJ6&AN6","v":"Batery kWh .\nBattery Cost/kWh \nBattery IRR .00%"},null,null,null,null,null,null,"EE Sqft "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lease Payment to Tenant",null,{"$f":"lease_payment","v":0},null,null,null,"Investment ",null,null,{"$f":"'ITC Allocation and After Tax'!K96","v":1842979.5000000005},{"$f":"TEXT(Y5,\"###,###\")","v":"1,842,980"},null,null,null,null,null,null,null,null,null,"Battery Cost/kWh ",null,null,{"$f":"'Constant Inputs - Operation'!AC258","v":0},{"$f":"TEXT(AM5,\"###,###\")","v":""},null,null,null,null,null,null,null,null,"EE kWh ",null,null,{"$f":"'Operating Model - Monthly'!G183","v":0},{"$f":"TEXT(AZ5,\"###,###\")","v":""}]
[null,null,null,null,"Tax Investor",null,null,null,null,null,null,"              Sponsor",null,null,null,"Investor ITC Percent",null,{"$f":"'Tax Equity Partner Inputs'!F8","v":0.9},null,null,null,"ITC Receied ",null,null,{"$f":"'ITC Allocation and After Tax'!K86","v":2047755.0000000005},{"$f":"TEXT(Y6,\"###,###\")","v":"2,047,755"},null,null,null,null,null,null,null,null,null,"Battery IRR ",null,null,{"$f":"'Operating Model - Monthly'!U351","v":0},{"$f":"TEXT(AM6,\"##.00%\")","v":".00%"},null,null,null,null,null,null,null,null,"EE IRR ",null,null,{"$f":"'Operating Model - Monthly'!G203","v":1.9587456529799097E-2},{"$f":"TEXT(AZ6,\"##.00%\")","v":"1.96%"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Stack (Uses and Sources) with ITC Transfer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total SPV Partnership"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uses of Funds",null,null,null,null,null,"SPV Pre-tax IRR ",null,null,{"$f":"'ITC Allocation and After Tax'!H79","v":3.7039553866893504E-2},{"$f":"TEXT(Y10,\"##.00%\")","v":"3.70%"},null,{"$f":"V9&CHAR(10)&CHAR(10)&V10&Z10&CHAR(10)&V11&Z11&CHAR(10)&V12&Z12","v":"Total SPV Partnership\n\nSPV Pre-tax IRR 3.70%\nTotal ITC 2,047,755\nPre-Tax Plus ITC IRR 6.31%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Expenditures",null,null,null,null,null,{"$f":"IF(S42,\"Total ITC \",\" Nominal PTC \")","v":"Total ITC "},null,null,{"$f":"'ITC Allocation and After Tax'!K81","v":2047755.0000000005},{"$f":"TEXT(Y11,\"###,###\")","v":"2,047,755"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (Fees, ITC)",null,null,null,null,null,"Pre-Tax Plus ITC IRR ",null,null,{"$f":"'ITC Allocation and After Tax'!H23","v":6.3051844095250109E-2},{"$f":"TEXT(Y12,\"##.00%\")","v":"6.31%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developer Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Investor Return ",null,null,null,null,null,null,null,null,null,null,null,null,"Sponsor Pre-tax Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developer Fees",null,null,null,null,null,"Project Debt % ",null,null,0,{"$f":"TEXT(Y14,\"##.00%\")","v":".00%"},null,{"$f":"V14&Z14&CHAR(10)&V15&Z15&CHAR(10)&V16&Z16","v":"Project Debt % .00%\nInterest Rate 4.00%\nDSCR 1.30"},null,null,null,null,null,null,null,"Tax Investor ROI ",null,null,{"$f":"'ITC Allocation and After Tax'!K98","v":0.11111111111111116},{"$f":"TEXT(AM14,\"##.00%\")","v":"11.11%"},null,{"$f":"AJ13&CHAR(10)&CHAR(10)&AJ14&AN14&CHAR(10)&AJ15&AN15&CHAR(10)&AJ16&AN16","v":"Tax Investor Return \n\nTax Investor ROI 11.11%\nTax Investor IRR .00%\nRisk Premium -2.00%"},null,null,null,null,null,null,"Pre-tax IRR ",null,null,{"$f":"'ITC Allocation and After Tax'!H108","v":6.0034436488722864E-2},{"$f":"TEXT(AZ14,\"##.00%\")","v":"6.00%"},null,{"$f":"AW13&CHAR(10)&CHAR(10)&AW14&BA14&CHAR(10)&AW15&BA15&CHAR(10)&AW16&BA16","v":"Sponsor Pre-tax Analysis\n\nPre-tax IRR 6.00%\nSponsor Investment  7,819,946\nRisk Premium 4.00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Uses",null,null,null,null,null,"Interest Rate ",null,null,0.04,{"$f":"TEXT(Y15,\"##.00%\")","v":"4.00%"},null,null,null,null,null,null,null,null,null,"Tax Investor IRR ",null,null,{"$f":"'ITC Allocation and After Tax'!H101","v":0},{"$f":"TEXT(AM15,\"##.00%\")","v":".00%"},null,null,null,null,null,null,null,null,"Sponsor Investment  ",null,null,{"$f":"'ITC Allocation and After Tax'!K76-'ITC Allocation and After Tax'!K96","v":7819945.5},{"$f":"TEXT(AZ15,\"###,###\")","v":"7,819,946"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSCR ",null,null,1.3,{"$f":"TEXT(Y16,\"##.00\")","v":"1.30"},null,null,null,null,null,null,null,null,null,"Risk Premium ",null,null,{"$f":"AM15-2%","v":-0.02},{"$f":"TEXT(AM16,\"##.00%\")","v":"-2.00%"},null,null,null,null,null,null,null,null,"Risk Premium ",null,null,{"$f":"AZ14-2%","v":4.003443648872286E-2},{"$f":"TEXT(AZ16,\"##.00%\")","v":"4.00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources of Funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Transfer",null,null,null,null,null,"Sponsor After-tax Analysis "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Funding",null,null,null,null,null,"After Tax Return ",null,null,{"$f":"'ITC Allocation and After Tax'!H124","v":0},{"$f":"TEXT(Y19,\"##.00%\")","v":".00%"},null,{"$f":"V18&CHAR(10)&CHAR(10)&V19&Z19&CHAR(10)&V20&Z20&CHAR(10)&V21&Z21","v":"Sponsor After-tax Analysis \n\nAfter Tax Return .00%\nAfter Tax No NOL 4.04%\nIRR After Debt 5.92%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor Funding",null,null,null,null,null,"After Tax No NOL ",null,null,{"$f":"'ITC Allocation and After Tax'!H132","v":4.0416074298622817E-2},{"$f":"TEXT(Y20,\"##.00%\")","v":"4.04%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Sources",null,null,null,null,null,"IRR After Debt ",null,null,{"$f":"'ITC Allocation and After Tax'!J162","v":5.9216724834705525E-2},{"$f":"TEXT(Y21,\"##.00%\")","v":"5.92%"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                                 Tax Credit Flags"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC/PTC Flag (ITC True)",null,null,{"$f":"'Tax Inputs'!F63","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Meets Labor",null,null,{"$f":"'Tax Inputs'!$F$65","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic Content Bonus",null,null,{"$f":"'Tax Inputs'!F68","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Community Bonus",null,null,{"$f":"'Tax Inputs'!F69","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less than 5 MW in LMI ",null,null,{"$f":"'Tax Inputs'!F71","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indian Land",null,null,{"$f":"'Tax Inputs'!F72","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low-income Residential",null,null,{"$f":"'Tax Inputs'!$F74","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low-income Economic Benefit",null,null,{"$f":"'Tax Inputs'!$F75","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applied ITC Percent",null,{"$f":"'Investor LLC Cash Flow'!I224","v":0.6},{"$f":"'ITC Allocation and After Tax'!K17","v":2047755.0000000005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applied PTC Rate",null,{"$f":"'Investor LLC Cash Flow'!I243","v":0},{"$f":"'ITC Allocation and After Tax'!K18","v":0}]

{"sheet":"Tax Equity Partnership","index":3,"n_rows":22,"n_cols":55,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsor Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsor Returns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Equity Contribution Ratio",null,null,{"$f":"'Tax Equity Partner Inputs'!F16","v":1.4},null,null,"Sponsor Equity % ",null,null,{"$f":"'Tax Equity Allocation'!G72","v":0.70628061068465287},{"$f":"TEXT(Y4,\"##.00%\")","v":"70.63%"},{"$f":"CHAR(13)","v":"\r"},{"$f":"V3&CHAR(10)&CHAR(10)&V4&Z4&CHAR(10)&V5&Z5&CHAR(10)&V6&Z6","v":"Sponsor Financing\n\nSponsor Equity % 70.63%\nSponsor Investment  6,824,737\nCash Flow Percent 95.00%"},null,null,null,null,null,null,null,"Pre-tax Return  ",null,null,{"$f":"'Tax Equity Allocation'!G92","v":6.5998765826225256E-2},{"$f":"TEXT(AM4,\"###.00%\")","v":"6.60%"},null,{"$f":"AJ3&CHAR(10)&CHAR(10)&AJ4&AN4&CHAR(10)&AJ5&AN5&CHAR(10)&AJ6&AN6","v":"Sponsor Returns\n\nPre-tax Return  6.60%\nAfter-tax IRR no NOL  4.62%\nAfter-tax NOL .00%"},null,null,null,null,null,null,"EE Sqft ",null,null,0,{"$f":"TEXT(AZ4,\"###,###\")","v":""},null,{"$f":"AW4&BA4&CHAR(10)&AW5&BA5&CHAR(10)&AW6&BA6","v":"EE Sqft \nEE kWh \nEE IRR 1.96%"}]
[null,null,null,"Tax Equity Investor",null,null,null,null,null,null,null,"     Sponsor Investment",null,null,null,"Tax Investor Cash Flow Pre-Flip",null,null,null,null,null,"Sponsor Investment  ",null,null,{"$f":"'Tax Equity Allocation'!I89","v":6824736.5699999994},{"$f":"TEXT(Y5,\"###,###\")","v":"6,824,737"},null,null,null,null,null,null,null,null,null,"After-tax IRR no NOL  ",null,null,{"$f":"'Tax Equity Allocation'!G116","v":4.6241763234138492E-2},{"$f":"TEXT(AM5,\"###.00%\")","v":"4.62%"},null,null,null,null,null,null,null,null,"EE kWh ",null,null,{"$f":"'Operating Model - Monthly'!G183","v":0},{"$f":"TEXT(AZ5,\"###,###\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unlevered Pre-tax Target",null,null,{"$f":"'Constant Inputs - Operation'!$G$270","v":7.0000000000000007E-2},null,null,"Cash Flow Percent ",null,null,{"$f":"'Tax Equity Partner Inputs'!F30","v":0.95},{"$f":"TEXT(Y6,\"##.00%\")","v":"95.00%"},null,null,null,null,null,null,null,null,null,"After-tax NOL ",null,null,{"$f":"'Operating Model - Monthly'!U351","v":0},{"$f":"TEXT(AM6,\"##.00%\")","v":".00%"},null,null,null,null,null,null,null,null,"EE IRR ",null,null,{"$f":"'Operating Model - Monthly'!G203","v":1.9587456529799097E-2},{"$f":"TEXT(AZ6,\"##.00%\")","v":"1.96%"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partnership Returns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-tax IRR  ",null,null,{"$f":"'ITC Allocation and After Tax'!H15","v":3.7039553866893504E-2},{"$f":"TEXT(Y9,\"##.00%\")","v":"3.70%"},null,{"$f":"V8&CHAR(10)&CHAR(10)&V9&Z9&CHAR(10)&V10&Z10&CHAR(10)&V11&Z11","v":"Partnership Returns\n\nPre-tax IRR  3.70%\nIRR with ITC Benefit  6.31%\nHypothetical After Tax  4.49%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                                 Tax Credit Flags",null,null,null,null,null,"IRR with ITC Benefit  ",null,null,{"$f":"'ITC Allocation and After Tax'!H23","v":6.3051844095250109E-2},{"$f":"TEXT(Y10,\"###.00%\")","v":"6.31%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC/PTC Flag (ITC True)",null,null,{"$f":"'Tax Inputs'!F63","v":true},null,null,"Hypothetical After Tax  ",null,null,{"$f":"'ITC Allocation and After Tax'!H34","v":4.4882706908681236E-2},{"$f":"TEXT(Y11,\"##.00%\")","v":"4.49%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Meets Labor",null,null,{"$f":"'Tax Inputs'!$F$65","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic Content Bonus",null,null,{"$f":"'Tax Inputs'!F68","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Investor",null,null,null,null,null,null,null,null,null,null,null,null,"Tax Investor IRR "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Community Bonus",null,null,{"$f":"'Tax Inputs'!F69","v":true},null,null,"Project Debt % ",null,null,0,{"$f":"TEXT(Y14,\"##.00%\")","v":".00%"},null,{"$f":"V14&Z14&CHAR(10)&V15&Z15&CHAR(10)&V16&Z16","v":"Project Debt % .00%\nInterest Rate 4.00%\nDSCR 1.30"},null,null,null,null,null,null,null,"Contribution Percent  ",null,null,{"$f":"'Tax Equity Allocation'!G60","v":1.4},{"$f":"TEXT(AM14,\"##.00%\")","v":"140.00%"},null,{"$f":"AJ13&CHAR(10)&CHAR(10)&AJ14&AN14&CHAR(10)&AJ15&AN15&CHAR(10)&AJ16&AN16","v":"Tax Investor\n\nContribution Percent  140.00%\nPreferred Yield  3.00%\nEquity Percent  29.37%"},null,null,null,null,null,null,"Pre-tax IRR  ",null,null,{"$f":"'Tax Equity Allocation'!G81","v":3.5048313140869133E-2},{"$f":"TEXT(AZ14,\"##.00%\")","v":"3.50%"},null,{"$f":"AW13&CHAR(10)&CHAR(10)&AW14&BA14&CHAR(10)&AW15&BA15&CHAR(10)&AW16&BA16","v":"Tax Investor IRR \n\nPre-tax IRR  3.50%\nAfter-tax IRR  .38%\nROI  1.19%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less than 5 MW in LMI ",null,null,{"$f":"'Tax Inputs'!F71","v":true},null,null,"Interest Rate ",null,null,0.04,{"$f":"TEXT(Y15,\"##.00%\")","v":"4.00%"},null,null,null,null,null,null,null,null,null,"Preferred Yield  ",null,null,{"$f":"'Tax Equity Partner Inputs'!F18","v":0.03},{"$f":"TEXT(AM15,\"###.00%\")","v":"3.00%"},null,null,null,null,null,null,null,null,"After-tax IRR  ",null,null,{"$f":"'Tax Equity Allocation'!G106","v":3.8366347551345827E-3},{"$f":"TEXT(AZ15,\"##.00%\")","v":".38%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indian Land",null,null,{"$f":"'Tax Inputs'!F72","v":true},null,null,"DSCR ",null,null,1.3,{"$f":"TEXT(Y16,\"##.00\")","v":"1.30"},null,null,null,null,null,null,null,null,null,"Equity Percent  ",null,null,{"$f":"'Tax Equity Allocation'!H62","v":0.29371938931534713},{"$f":"TEXT(AM16,\"##.00%\")","v":"29.37%"},null,null,null,null,null,null,null,null,"ROI  ",null,null,{"$f":"'Tax Equity Allocation'!I110","v":1.1895947753064684E-2},{"$f":"TEXT(AZ16,\"##.00%\")","v":"1.19%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low-income Residential",null,null,{"$f":"'Tax Inputs'!$F74","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low-income Economic Benefit",null,null,{"$f":"'Tax Inputs'!$F75","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Back Leverage % ",null,null,0,{"$f":"TEXT(Y19,\"##.00%\")","v":".00%"},null,{"$f":"V19&Z19&CHAR(10)&V20&Z20&CHAR(10)&V21&Z21","v":"Back Leverage % .00%\nInterest Rate 4.00%\nDSCR 1.30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applied ITC Percent",null,{"$f":"'Investor LLC Cash Flow'!I224","v":0.6},{"$f":"'ITC Allocation and After Tax'!K17","v":2047755.0000000005},null,null,"Interest Rate ",null,null,0.04,{"$f":"TEXT(Y20,\"##.00%\")","v":"4.00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSCR ",null,null,1.3,{"$f":"TEXT(Y21,\"##.00\")","v":"1.30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applied PTC Rate",null,{"$f":"'Investor LLC Cash Flow'!I243","v":0},{"$f":"'ITC Allocation and After Tax'!K18","v":0}]

{"sheet":"CHP Diagram","index":4,"n_rows":23,"n_cols":23,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,"Current Gas Use",null,"Therms p.a.",null,{"$f":"'Constant Inputs - Operation'!G23+'Constant Inputs - Operation'!G26","v":27866},null,"PPA","Therm Savings","$/Therm"]
[null,null,null,null,null,null,null,null,null,"Heat Produced",null,"Therms p.a.",null,{"$f":"E23","v":0},null,null,"Electricity Savings","Spark Spread"]
[null,null,null,null,null,null,null,null,null,"Therm Savings",null,"Therms p.a.",null,{"$f":"MIN(N2,N1)","v":0},null,null,"O&M Cost"]
[null,null,"Capacity kW",null,{"$f":"'Constant Inputs - Operation'!G285","v":200}]
[]
[null,null,"Capital Cost/kW",null,{"$f":"'Constant Inputs - Operation'!G296","v":2000}]
[]
[null,null,"Production kWh p.a.",null,{"$f":"SUM('Operating Model - Monthly'!M525:X525)","v":0}]
[null,null,"Capacity Factor",null,{"$f":"E8/8760/E4","v":0}]
[]
[]
[]
[null,null,"Electric Efficiency",null,{"$f":"'Constant Inputs - Operation'!G288","v":0.45}]
[null,null,"BTU/kWh",null,{"$f":"'Constant Inputs - Operation'!G291","v":7582.2222222222217}]
[null,null,"Therm/kWh",null,{"$f":"'Constant Inputs - Operation'!$G$292","v":7.5822222222222221E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4&\" \"&TEXT(E4,\"###,###\")","v":"Capacity kW 200"}]
[]
[]
[]
[]
[]
[null,null,"Gas Cost/Therm",null,{"$f":"'Constant Inputs - Operation'!$G$46","v":0.5}]
[null,null,"Therms p.a.",null,{"$f":"E8*E15","v":0}]

{"sheet":"Solar Diagram","index":5,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Capacity kWp",null,{"$f":"'Constant Inputs - Operation'!G241","v":630}]
[null,"Capacity kWac",null,{"$f":"'Constant Inputs - Operation'!G240","v":567}]
[null,"AC/DC Ratio",null,{"$f":"D17/D16","v":0.9}]
[]
[null,"Yield - kWh/kWp",null,{"$f":"'Constant Inputs - Operation'!G245","v":1427.6190476190477}]
[null,"Capacity Factor",null,{"$f":"D20/8760/D18","v":0.18107801212824046}]
[]
[null,"Cost/kWp",null,{"$f":"'Constant Inputs - Operation'!G258","v":5238.0952380952385}]

{"sheet":"EV Diagram","index":6,"n_rows":12,"n_cols":13,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,"Capacity per Unit",null,"kW",{"$f":"'Constant Inputs - Operation'!G99","v":11}]
[null,null,null,null,null,null,null,null,null,"Initial Utilization",null,"%",{"$f":"'Constant Inputs - Operation'!G100","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,"Hours per Day",null,"hrs",{"$f":"M4*24","v":1.6800000000000002}]
[]
[null,null,null,null,null,null,null,null,null,"kWh per Day",null,"kWh",{"$f":"M5*M3","v":18.48}]
[null,null,null,null,null,null,null,null,null,"Price per kWh",null,"$/kWh",{"$f":"'Constant Inputs - Operation'!G103","v":0.61}]
[null,null,null,null,null,null,null,null,null,"Revenue per Day",null,"USD",{"$f":"M7*M8","v":11.2728}]
[]
[null,null,null,null,null,null,null,null,null,"Total Cap Exp",null,"USD",{"$f":"'Operating Model - Monthly'!H153+'Operating Model - Monthly'!H154","v":83994}]
[null,null,null,null,null,null,null,null,null,"Cap Exp per kW",null,"$/kW",{"$f":"M11/M3","v":7635.818181818182}]

{"sheet":"Emission Reductions","index":7,"n_rows":12,"n_cols":15,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Emission Reductions",null,null,null,null,"Value of Emissions"]
[null,"Electricity Saved",null,null,null,"Total","Years","Avg/Year",null,"Tons CO2/MWH",null,"CO2 Reduced","Methane Reduced"]
[null,null,"Energy Efficiency","kWh",null,{"$f":"'Investor LLC Cash Flow'!K22","v":24268879.999999974}]
[null,null,"Solar","kWh",null,{"$f":"'Investor LLC Cash Flow'!K23","v":15399032.835505385}]
[null,null,"Combined Heat and Power","kWh",null,{"$f":"'Investor LLC Cash Flow'!K24","v":0}]
[]
[null,"Natural Gas Saved"]
[null,null,"Energy Efficiency","Therms"]
[null,null,"Combined Heat and Power","Therms"]
[]
[null,"Gasoline Saved vs Electricity"]

{"sheet":"ITC versus PTC Analysis","index":8,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Project Cost/kW",null,null,{"$f":"'Constant Inputs - Operation'!G258","v":5238.0952380952385}]
[null,"Project Capacity Factor",null,null,{"$f":"'Constant Inputs - Operation'!G250","v":0.18107801212824043}]
[]
[null,"Nominal ITC Available ",null,null,{"$f":"'ITC Allocation and After Tax'!K51","v":0}]
[null,"Nominal PTC Available",null,null,{"$f":"'ITC Allocation and After Tax'!K52","v":218442.66608931115}]
[]
[null,"IRR with PTC",null,null,{"$f":"'ITC Allocation and After Tax'!H51","v":3.5541074085072566E-2}]
[null,"IRR with ITC",null,null,{"$f":"'ITC Allocation and After Tax'!H52","v":4.3327921118412327E-2}]
[]
[null,"IRR on PTC versus ITC",null,null,{"$f":"'ITC Allocation and After Tax'!H56","v":0}]

{"sheet":"Constant Inputs - Operation","index":9,"n_rows":424,"n_cols":190,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Scenario Number",7,null,{"$f":"INDEX(I4:Y4,E2)","v":"Atria Crossroads Decarbonization"},null,"PIRR",{"$f":"'Operating Model - Monthly'!G351","v":1.365607125579138E-2}]
[]
[null,null,null,null,null,{"$f":"INDEX(I4:T4,E2)","v":"Atria Crossroads Decarbonization"},"Applied",null,"Hutington Hilton - EE and CHP","Hutington Hilton - Solar Only","Hutington Hilton - EE Only","Hutington Hilton - EV Charging","Hutington Hilton - Solar Only","155 East 34th St, NY, NY 10016","Atria Crossroads Decarbonization","Satish Solar","Alternative - No Battery High Cap Fac","Alternative - No Battery 1","Alternative - No Battery","Sensitivity 4",null,null,null,null,"Sensitivity 4"]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,11]
[null,"General Assumptions"]
[null,null,null,"Project Name",null,{"$f":"INDEX(I7:Y7,$E$2)","v":"Atria Crossroads Decarbonization"},"Atria Crossroads Decarbonization",null,{"$f":"I4","v":"Hutington Hilton - EE and CHP"},{"$f":"J4","v":"Hutington Hilton - Solar Only"},"1101 Walnut ",{"$f":"L4","v":"Hutington Hilton - EV Charging"},{"$f":"M4","v":"Hutington Hilton - Solar Only"},{"$f":"N4","v":"155 East 34th St, NY, NY 10016"},{"$f":"O4","v":"Atria Crossroads Decarbonization"},"Virgina","Elif Solar Case","Solar Example","Elif Solar Case","Solar Example",null,null,null,null,"Solar Example"]
[]
[null,null,"Dates"]
[null,null,null,"Model Start Date","Date",{"$f":"INDEX(I10:Y10,$E$2)","v":"2022-01-01"},"2022-01-01",null,"2022-01-01","2022-01-01","2022-01-01","2022-01-01","2022-01-01","2022-01-01","2022-01-01","2022-01-01","2022-01-01","2022-01-01","2022-01-01","2022-01-01",null,null,null,null,"2022-01-01"]
[null,null,null,"Inflation index","% p.a.",{"$f":"INDEX(I11:Y11,$E$2)","v":0.03},0.03,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,0.03]
[null,null,null,"Development Spend Period","Date",{"$f":"INDEX(I12:Y12,$E$2)","v":"2022-12-01"},"2022-12-01",null,"2022-12-01","2022-12-01","2022-12-01","2022-12-01","2022-12-01","2022-12-01","2022-12-01","2022-12-01","2022-12-01","2022-12-01","2022-12-01","2022-12-01",null,null,null,null,"2022-12-01"]
[null,null,null,"Capitalization Date","Date",{"$f":"INDEX(I13:Y13,$E$2)","v":"2023-11-01"},"2023-11-01",null,{"$f":"I126","v":"2023-11-01"},{"$f":"J126","v":"2023-11-01"},{"$f":"K126","v":"2023-11-01"},{"$f":"L126","v":"2023-11-01"},{"$f":"M126","v":"2023-11-01"},"2023-11-01",{"$f":"O126","v":"2023-11-01"},"2023-11-01","2023-11-01",{"$f":"R126","v":"2023-11-01"},"2023-11-01","2023-11-01",null,null,null,null,"2024-09-01"]
[]
[null,null,"Energy Usage at Facility"]
[null,null,null,"Baseline Annual Electricity Energy Usage","kWh",{"$f":"INDEX(I16:Y16,$E$2)","v":1356963},1356963,null,{"$f":"'Energy Bill Working'!$F$16","v":3635262.6785714282},{"$f":"'Energy Bill Working'!$F$16","v":3635262.6785714282},{"$f":"'Energy Bill Working'!$F$16","v":3635262.6785714282},{"$f":"'Energy Bill Working'!$F$16","v":3635262.6785714282},818713,{"$f":"Notes!E126","v":2730855},1356963,818713,818713,818713,818713,818713,null,null,null,null,818713]
[null,null,null,"Code Number for Electricity Seasonality","Code",{"$f":"INDEX(I17:Y17,$E$2)","v":2},2,null,1,1,1,1,1,2,2,1,1,1,1,1]
[null,null,null,"Average Usage per hour","kW ",{"$f":"INDEX(I18:Y18,$E$2)","v":154.90445205479452},154.90445205479452,null,{"$f":"I16/8760","v":414.98432403783426},{"$f":"J16/8760","v":414.98432403783426},414.98432403783426,414.98432403783426,{"$f":"M16/8760","v":93.460388127853875},311.74143835616439,{"$f":"O16/8760","v":154.90445205479452},93.460388127853875,93.460388127853875,93.460388127853875,93.460388127853875,93.460388127853875]
[null,null,null,"Annual Growth in Electricity Usage","%",{"$f":"INDEX(I19:Y19,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Square Feet",null,{"$f":"INDEX(I21:Y21,$E$2)","v":95000},95000,null,161000,161000,161000,161000,161000,161000,95000,161000,161000,161000,161000,161000,null,null,null,null,161000]
[]
[null,null,null,"Baseline Annual Natural Gas Usage - Common Areas","Therm",{"$f":"INDEX(I23:Y23,$E$2)","v":0},0,null,{"$f":"'Energy Bill Working'!$L$16","v":151139},{"$f":"'Energy Bill Working'!$L$16","v":151139},{"$f":"'Energy Bill Working'!$L$16","v":151139},{"$f":"'Energy Bill Working'!$L$16","v":151139},{"$f":"'Energy Bill Working'!$L$16","v":151139},0,0,{"$f":"'Energy Bill Working'!$L$16","v":151139},{"$f":"'Energy Bill Working'!$L$16","v":151139},{"$f":"'Energy Bill Working'!$L$16","v":151139},{"$f":"'Energy Bill Working'!$L$16","v":151139},{"$f":"'Energy Bill Working'!$L$16","v":151139}]
[null,null,null,"Code Number for Natural Gas Seasonality - Common Areas","Code",{"$f":"INDEX(I24:Y24,$E$2)","v":2},2,null,1,1,1,1,1,2,2,1,1,1,1,1]
[]
[null,null,null,"Baseline Annual Natural Gas Usage - Other","Therm",{"$f":"INDEX(I26:Y26,$E$2)","v":27866},27866,null,0,0,0,0,0,{"$f":"Notes!E127","v":373848},27866,0,0,0,0,0]
[null,null,null,"Code Number for Natural Gas Seasonality - Other","Code",{"$f":"INDEX(I27:Y27,$E$2)","v":2},2,null,1,1,1,1,1,2,2,1,1,1,1,1]
[]
[null,null,"Energy Prices"]
[null,null,null,"Variable Electricity Price Code Number","Code",{"$f":"INDEX(I30:Y30,$E$2)","v":3},3,null,1,1,1,1,1,3,3,1,1,1,1,1]
[null,null,null,"Average Electricity Price","$/kWh",{"$f":"INDEX(I31:Y31,$E$2)","v":0.2},0.2,null,{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$33:$Q$33)","v":0.17999999999999997},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$33:$Q$33)","v":0.17999999999999997},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$33:$Q$33)","v":0.17999999999999997},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$33:$Q$33)","v":0.17999999999999997},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$33:$Q$33)","v":0.17999999999999997},0.2,0.2,4.3999999999999997E-2,{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$33:$Q$33)","v":0.17999999999999997},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$33:$Q$33)","v":0.17999999999999997},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$33:$Q$33)","v":0.17999999999999997},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$33:$Q$33)","v":0.17999999999999997}]
[null,null,null,"Electricity Price Inflation Code","Code",{"$f":"INDEX(I32:Y32,$E$2)","v":3},3,null,3,3,3,3,3,3,3,1,3,3,3,3]
[null,null,null,"Average Electricity Price Inflation","%",{"$f":"INDEX(I33:Y33,$E$2)","v":0.03},0.03,null,{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!I32))","v":0.02},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!J32))","v":0.02},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!K32))","v":0.02},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!L32))","v":0.02},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!M32))","v":0.02},0.03,0.03,{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!P32))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!Q32))","v":0.02},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!R32))","v":0.02},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!S32))","v":0.02},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!T32))","v":0.02}]
[]
[null,null,null,"Variable Gas Price Code Number","Code",{"$f":"INDEX(I35:Y35,$E$2)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Average Gas Price","$/Therm",{"$f":"INDEX(I36:Y36,$E$2)","v":2.6},2.6,null,{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$41:$Q$41)","v":1.5611402988966823},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$41:$Q$41)","v":1.5611402988966823},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$41:$Q$41)","v":1.5611402988966823},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$41:$Q$41)","v":1.5611402988966823},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$41:$Q$41)","v":1.5611402988966823},2.6,2.6,{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$41:$Q$41)","v":1.5611402988966823},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$41:$Q$41)","v":1.5611402988966823},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$41:$Q$41)","v":1.5611402988966823},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$41:$Q$41)","v":1.5611402988966823},{"$f":"AVERAGE('Time Series Inputs - Operations'!$F$41:$Q$41)","v":1.5611402988966823}]
[null,null,null,"Natural Gas Price Inflation","Code",{"$f":"INDEX(I37:Y37,$E$2)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Average Gas Price Inflation","%",{"$f":"INDEX(I38:Y38,$E$2)","v":0},0,null,{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!I37))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!J37))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!K37))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!L37))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!M37))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!N37))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!O37))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!P37))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!Q37))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!R37))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!S37))","v":0},{"$f":"AVERAGE(INDEX('Time Series Inputs - Operations'!$F$54:$F$58,'Constant Inputs - Operation'!T37))","v":0}]
[]
[null,null,null,"Price for Surplus Solar Sales to Grid","$/kWh",{"$f":"INDEX(I40:Y40,$E$2)","v":0.2},0.2,null,0.125,0.125,0.125,0.125,0.125,0.2,0.2,4.3999999999999997E-2,0.125,0.125,0.125,0.125]
[null,null,null,"Price for Surplus Solar Sales to Grid Inflation","Code",{"$f":"INDEX(I41:Y41,$E$2)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Price for Natural Gas Purchases for CHP","$/Therm",{"$f":"INDEX(I42:Y42,$E$2)","v":0.2},0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,"Price for Natural Gas Purchases for CHP Inflation","Code",{"$f":"INDEX(I43:Y43,$E$2)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Natural Gas- Other","$/Therm",{"$f":"INDEX(I45:Y45,$E$2)","v":2.6},2.6,null,6.5860000000000003,6.5860000000000003,6.5860000000000003,6.5860000000000003,6.5860000000000003,{"$f":"N36","v":2.6},2.6,6.5860000000000003,6.5860000000000003,6.5860000000000003,6.5860000000000003,6.5860000000000003]
[null,null,null,"CHP fuel costs (Cents/therm)","$/Therm",{"$f":"INDEX(I46:Y46,$E$2)","v":0.5},0.5,null,7.0800000000000002E-2,7.0800000000000002E-2,7.0800000000000002E-2,7.0800000000000002E-2,7.0800000000000002E-2,0.5,0.5,7.0800000000000002E-2,7.0800000000000002E-2,7.0800000000000002E-2,7.0800000000000002E-2,7.0800000000000002E-2]
[]
[null,null,null,"Price for Battery - Capacity","$/MW/Day",{"$f":"INDEX(I48:Y48,$E$2)","v":163.34},163.34,null,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34]
[null,null,null,"Price for Battery - Regulation","$/MW/Day",{"$f":"INDEX(I49:Y49,$E$2)","v":354.95479322649305},354.95479322649305,null,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305]
[null,null,null,"Price for Battery - Energy Market","$/MW/Day",{"$f":"INDEX(I50:Y50,$E$2)","v":17.5},17.5,null,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5]
[null,null,null,"Price for Battery - Synch Reserve","$/MW/Day",{"$f":"INDEX(I51:Y51,$E$2)","v":43.14066434540392},43.14066434540392,null,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392]
[]
[null,null,null,"Total budgeted costs","USD",{"$f":"INDEX(I53:Y53,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Contingency","% of Budget",{"$f":"INDEX(I55:Y55,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0]
[null,null,null,"Total Contingency","USD",{"$f":"INDEX(I56:Y56,$E$2)","v":0},0,null,{"$f":"(I53*I55)","v":0},{"$f":"(J53*J55)","v":0},{"$f":"(K53*K55)","v":0},{"$f":"(L53*L55)","v":0},{"$f":"(M53*M55)","v":0},0,{"$f":"(O53*O55)","v":0},0,0,{"$f":"(R53*R55)","v":0},0,0]
[]
[null,"Development Costs and Fees"]
[null,null,null,"Legal fees","USD",{"$f":"INDEX(I59:Y59,$E$2)","v":0},0,null,{"$f":"-15000","v":-15000},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0]
[]
[null,null,null,"Construction Management fee Percent","%",{"$f":"INDEX(I61:Y61,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0]
[null,null,null,"Construction Management Fees ","USD",{"$f":"INDEX(I62:Y62,$E$2)","v":0},0,null,{"$f":"I61*I53","v":0},{"$f":"J61*J53","v":0},0,0,0,0,{"$f":"O61*O53","v":0},0,0,{"$f":"R61*R53","v":0},0,0]
[]
[null,null,null,"Full Budget Legal Fees","USD",{"$f":"INDEX(I64:Y64,$E$2)","v":0},0,null,{"$f":"(I53*I61)","v":0},0,0,0,0,0,{"$f":"(O53*O61)","v":0},0,0,{"$f":"(R53*R61)","v":0},0,0]
[]
[null,null,null,"Project Development fees ","%",{"$f":"INDEX(I66:Y66,$E$2)","v":0.08},0.08,null,0.08,0.08,0.08,0,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,null,null,null,null,0.08]
[null,null,null,"Full Budget Development Fees","USD",{"$f":"INDEX(I67:Y67,$E$2)","v":0},0,null,{"$f":"(I53*I66)","v":0},{"$f":"I67/2","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,0]
[]
[null,null,null,"EnergyTenant lease payment %","%",{"$f":"INDEX(I69:Y69,$E$2)","v":0},0,null,0.05,0.05,0,0,0,0,0,0,0,0,0,0.05,null,null,null,null,0.05]
[null,null,null,"Managing partner/asset management fees","%",{"$f":"INDEX(I70:Y70,$E$2)","v":0},0,null,0.05,0.05,0,0,0,0,0,0,0,0,0,0.05,null,null,null,null,0.05]
[]
[null,"PPA Between Energy Service Provider and Facility"]
[null,null,null,"PPA Rate","$/kWh",{"$f":"INDEX(I73:Y73,$E$2)","v":0.2},0.2,null,{"$f":"I31","v":0.17999999999999997},0.17999999999999997,0.17999999999999997,0.17999999999999997,0.17999999999999997,0.2,{"$f":"O31","v":0.2},4.3999999999999997E-2,0.17999999999999997,0.17999999999999997,0.17999999999999997,0.17999999999999997]
[null,null,null,"PPA Inflation Rate","% p.a.",{"$f":"INDEX(I74:Y74,$E$2)","v":0.03},0.03,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0.03,0.03,0.03,0.03]
[null,null,null,"PPA Inflation start date","Date",{"$f":"INDEX(I75:Y75,$E$2)","v":"2024-01-01"},"2024-01-01",null,"2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01",null,null,null,null,"2024-01-01"]
[]
[null,null,null,"PPA Term","Years",{"$f":"INDEX(I77:Y77,$E$2)","v":20},20,null,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,null,null,"Lease Payment by Energy Service Provider to Facility","$/Year",null,{"$f":" 100 * H79","v":0},0,{"$f":"lease_payment","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Services Fee to Cover Other Costs","$/Year",null,{"$f":" 100 * H81","v":0},0,{"$f":"energy_services","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dates for Energy Services Fee"]
[]
[null,null,null,"Opportunity Cost of Reduced Refurbishment","$",null,null,null,0,0,0,0,0,20000000,1400000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual Discount Rate for Opportunity Cost","%",{"$f":"INDEX(I85:Y85,$E$2)","v":7.0000000000000007E-2},7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[null,null,null,"Other Savings","$/Year"]
[]
[null,"EV Charging"]
[]
[null,null,null,"Include Fast Charging Stations","Flag",{"$f":"INDEX(I91:Y91,$E$2)","v":false},false,null,true,true,true,true,true,true,false,false,true,true,true,true,true,true,true,true,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Start of Construction","Date",{"$f":"INDEX(I92:Y92,$E$2)","v":"2022-07-01"},"2022-07-01",null,"2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01"]
[null,null,null,"Construction Flag","Date",{"$f":"INDEX(I93:Y93,$E$2)","v":"2022-07-01"},"2022-07-01",null,"2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01","2022-07-01"]
[null,null,null,"Life of EV Charger","Years",{"$f":"INDEX(I94:Y94,$E$2)","v":20},20,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,"Operation Flag","Date",{"$f":"INDEX(I95:Y95,$E$2)","v":"2042-07-01"},"2042-07-01",null,{"$f":"EDATE(I93,I94*12)","v":"2042-07-01"},{"$f":"EDATE(J93,J94*12)","v":"2042-07-01"},"2042-07-01","2042-07-01","2042-07-01","2042-07-01",{"$f":"EDATE(O93,O94*12)","v":"2042-07-01"},"2042-07-01","2042-07-01","2042-07-01","2042-07-01","2042-07-01"]
[]
[null,null,null,"Initial Number of Chargers","#",{"$f":"INDEX(I97:Y97,$E$2)","v":6},6,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,"Increase in Charging Stations","Time Series Code",{"$f":"INDEX(I98:Y98,$E$2)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Capacity of Each Charging Station (Level 2)","kW",{"$f":"INDEX(I99:Y99,$E$2)","v":11},11,null,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11]
[null,null,null,"Initial Utilization Rate for Charging Stations","%",{"$f":"INDEX(I100:Y100,$E$2)","v":7.0000000000000007E-2},7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Growth Rate in Utilization","Time Series Code",{"$f":"INDEX(I101:Y101,$E$2)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Price Charged per kWh","$/kWh",{"$f":"INDEX(I103:Y103,$E$2)","v":0.61},0.61,null,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61]
[null,null,null,"Apply Inflation","Flag",{"$f":"INDEX(I104:Y104,$E$2)","v":false},false,null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Network Cost ","$/Charger",{"$f":"INDEX(I106:Y106,$E$2)","v":216},216,null,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,null,null,"Transaction Fee %","% of Revvenues",{"$f":"INDEX(I107:Y107,$E$2)","v":0.08},0.08,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,"Sales Tax",null,{"$f":"INDEX(I108:Y108,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure Hardware Cost","$/Unit",{"$f":"INDEX(I109:Y109,$E$2)","v":6999},6999,null,6999,6999,6999,6999,6999,6999,6999,6999,6999,6999,6999,6999,6999,6999,6999,6999,6999]
[null,null,null,"Capital Expenditure Installation Cost","$/Unit",{"$f":"INDEX(I110:Y110,$E$2)","v":7000},7000,null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
[]
[]
[null,"Energy Efficiency inputs"]
[]
[null,null,"Energy Efficiency Program 1"]
[null,null,null,"Sq Ft for All Energy Efficiency for 172D Deduction","sq ft",{"$f":"INDEX(I116:Y116,$E$2)","v":161000},161000,null,161000,161000,161000,161000,161000,161000,161000,161000,161000,161000,161000,161000,null,null,null,null,161000]
[]
[null,null,null,"Include Energy Effiency","Flag",{"$f":"INDEX(I118:Y118,$E$2)","v":true},true,null,true,false,false,false,false,true,true,false,false,false,false,false,null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Program Name",null,{"$f":"INDEX(I119:Y119,$E$2)","v":"Artria EE Program"},"Artria EE Program",null,"RTUs+BMS+lighting","RTUs+BMS+lighting","RTUs+BMS+lighting","RTUs+BMS+lighting","RTUs+BMS+lighting","Solar Windows","Artria EE Program","RTUs+BMS+lighting","RTUs+BMS+lighting","RTUs+BMS+lighting","RTUs+BMS+lighting","RTUs+BMS+lighting"]
[]
[null,null,null,"Start of Construction","Date",{"$f":"INDEX(I121:Y121,$E$2)","v":"2023-09-01"},"2023-09-01",null,"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,"2023-09-01"]
[null,null,null,"EE Construction Flag","Date",{"$f":"INDEX(I122:Y122,$E$2)","v":"2023-09-01"},"2023-09-01",null,{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,"2023-09-01"]
[null,null,null,"EE Construcion Months","Months",{"$f":"INDEX(I123:Y123,$E$2)","v":2},2,null,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,12]
[null,null,null,"EE End Construction","Date",{"$f":"INDEX(I124:Y124,$E$2)","v":"2023-10-01"},"2023-10-01",null,{"$f":"EDATE(I122,I123-1)","v":"2023-10-01"},{"$f":"EDATE(J122,J123-1)","v":"2023-10-01"},{"$f":"EDATE(K122,K123-1)","v":"2023-10-01"},{"$f":"EDATE(L122,L123-1)","v":"2023-10-01"},{"$f":"EDATE(M122,M123-1)","v":"2023-10-01"},"2023-10-01",{"$f":"EDATE(O122,O123-1)","v":"2023-10-01"},"2023-10-01","2023-10-01",{"$f":"EDATE(R122,R123-1)","v":"2023-10-01"},"2023-10-01","2023-10-01",null,null,null,null,"2024-08-01"]
[]
[null,null,null,"EE Operation Begin","Date",{"$f":"INDEX(I126:Y126,$E$2)","v":"2023-11-01"},"2023-11-01",null,{"$f":"EDATE(I124,1)","v":"2023-11-01"},{"$f":"EDATE(J124,1)","v":"2023-11-01"},{"$f":"EDATE(K124,1)","v":"2023-11-01"},{"$f":"EDATE(L124,1)","v":"2023-11-01"},{"$f":"EDATE(M124,1)","v":"2023-11-01"},"2023-11-01",{"$f":"EDATE(O124,1)","v":"2023-11-01"},"2023-11-01","2023-11-01",{"$f":"EDATE(R124,1)","v":"2023-11-01"},"2023-11-01","2023-11-01",null,null,null,null,"2024-09-01"]
[null,null,null,"Operation/PPA Years","Years",{"$f":"INDEX(I127:Y127,$E$2)","v":20},20,null,10,10,10,10,10,20,20,10,10,10,10,10,null,null,null,null,20]
[null,null,null,"End of Solar PPA/Operation","Date",{"$f":"INDEX(I128:Y128,$E$2)","v":"2043-10-01"},"2043-10-01",null,{"$f":"EDATE(I126,I127*12-1)","v":"2033-10-01"},{"$f":"EDATE(J126,J127*12-1)","v":"2033-10-01"},{"$f":"EDATE(K126,K127*12-1)","v":"2033-10-01"},{"$f":"EDATE(L126,L127*12-1)","v":"2033-10-01"},{"$f":"EDATE(M126,M127*12-1)","v":"2033-10-01"},"2043-10-01",{"$f":"EDATE(O126,O127*12-1)","v":"2043-10-01"},"2033-10-01","2033-10-01",{"$f":"EDATE(R126,R127*12-1)","v":"2033-10-01"},"2033-10-01","2033-10-01",null,null,null,null,"2044-08-01"]
[]
[null,null,null,"Electricity Savings as Percent of Electricity Usage","%",{"$f":"INDEX(I130:Y130,$E$2)","v":0.89423514126766901},0.89423514126766901,null,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,{"$f":"Notes!F126","v":6.3152748864366656E-2},{"$f":"O131/O16","v":0.89423514126766901},0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,null,null,null,null,0.2]
[null,null,null,"Total Annual kWh Savings","kWh",{"$f":"INDEX(I131:Y131,$E$2)","v":1213444},1213444,null,{"$f":"I130*I16","v":941533.03374999994},941533.03374999994,941533.03374999994,941533.03374999994,212046.66700000002,172461,1213444,{"$f":"P130*P16","v":212046.66700000002},212046.66700000002,212046.66700000002,212046.66700000002,212046.66700000002]
[null,null,null,"Capital Cost per kWh Saved","$/kWh",{"$f":"INDEX(I132:Y132,$E$2)","v":5.1506291184430433},5.1506291184430433,null,1.5497733577132773,1.5497733577132773,1.5497733577132773,1.5497733577132773,1.5497733577132773,0,{"$f":"O133/O131","v":5.1506291184430433},1.5497733577132773,1.5497733577132773,1.5497733577132773,1.5497733577132773,1.5497733577132773]
[null,null,null,"Total Capital Cost - Electricity","$",{"$f":"INDEX(I133:Y133,$E$2)","v":6250000},6250000,null,{"$f":"I132*I131","v":1459162.8111127059},{"$f":"J132*J131","v":1459162.8111127059},1459162.8111127059,1459162.8111127059,328624.27510849922,0,6250000,{"$f":"P132*P131","v":328624.27510849922},328624.27510849922,328624.27510849922,328624.27510849922,328624.27510849922]
[]
[null,null,null,"Natural Gas Savings as % of Gas Usage","%",{"$f":"INDEX(I135:Y135,$E$2)","v":1},1,null,0,0,0,0,0,{"$f":"Notes!F127","v":0.39490916094241507},{"$f":"O136/O26","v":1},0,0,0,0,0]
[null,null,null,"Total Annual Therm Savings","Therm",{"$f":"INDEX(I136:Y136,$E$2)","v":27866},27866,null,{"$f":"I135*I23","v":0},{"$f":"J135*J23","v":0},{"$f":"K135*K23","v":0},{"$f":"L135*L23","v":0},{"$f":"M135*M23","v":0},{"$f":"N135*N26","v":147636},27866,{"$f":"P135*P23","v":0},{"$f":"Q135*Q23","v":0},{"$f":"R135*R23","v":0},{"$f":"S135*S23","v":0},{"$f":"T135*T23","v":0}]
[null,null,null,"Capital Cost per Therm Saved","$/Therm",{"$f":"INDEX(I137:Y137,$E$2)","v":0},0,null,1,1,1,1,1,0,0,1,1,1,1,1]
[null,null,null,"Total Capital Cost - Gas","$",{"$f":"INDEX(I138:Y138,$E$2)","v":0},0,null,{"$f":"I137*I136","v":0},{"$f":"J137*J136","v":0},0,0,0,0,{"$f":"O137*O136","v":0},0,0,0,0,0]
[]
[null,null,null,"Total Capital Cost - Aggregate","$",{"$f":"INDEX(I140:Y140,$E$2)","v":6250000},6250000,null,{"$f":"I138+I133","v":1459162.8111127059},{"$f":"J138+J133","v":1459162.8111127059},1459162.8111127059,1459162.8111127059,328624.27510849922,0,{"$f":"O138+O133","v":6250000},328624.27510849922,328624.27510849922,328624.27510849922,328624.27510849922,328624.27510849922]
[null,null,null,"Operating and Maintenance","$",{"$f":"INDEX(I141:Y141,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy Efficiency Program 2"]
[null,null,null,"Include Energy Effiency","Flag",{"$f":"INDEX(I144:Y144,$E$2)","v":false},false,null,true,false,false,false,false,true,false,false,false,false,false,false,null,null,null,null,false]
[null,null,null,"Program Name",null,{"$f":"INDEX(I145:Y145,$E$2)","v":"Artria EE 2"},"Artria EE 2",null,"Cooling equipment improvement",{"$f":"$I$145","v":"Cooling equipment improvement"},{"$f":"$I$145","v":"Cooling equipment improvement"},"Cooling equipment improvement","Cooling equipment improvement",{"$f":"Notes!J118","v":"HVAC to Air Source Heat Pumps"},"Artria EE 2","Cooling equipment improvement","Cooling equipment improvement","Cooling equipment improvement","Cooling equipment improvement","Cooling equipment improvement","Cooling equipment improvement","Cooling equipment improvement","Cooling equipment improvement","Cooling equipment improvement","Cooling equipment improvement"]
[null,null,null,"EE Construction Flag","Date",{"$f":"INDEX(I146:Y146,$E$2)","v":"2023-09-01"},"2023-09-01",null,{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,"2023-09-01"]
[null,null,null,"EE Construcion Months","Months",{"$f":"INDEX(I147:Y147,$E$2)","v":2},2,null,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,12]
[null,null,null,"EE End Construction","Date",{"$f":"INDEX(I148:Y148,$E$2)","v":"2023-10-01"},"2023-10-01",null,{"$f":"EDATE(I146,I147-1)","v":"2023-10-01"},{"$f":"EDATE(J146,J147-1)","v":"2023-10-01"},{"$f":"EDATE(K146,K147-1)","v":"2023-10-01"},{"$f":"EDATE(L146,L147-1)","v":"2023-10-01"},{"$f":"EDATE(M146,M147-1)","v":"2023-10-01"},"2023-10-01",{"$f":"EDATE(O146,O147-1)","v":"2023-10-01"},"2023-10-01","2023-10-01","2023-10-01","2023-10-01","2023-10-01",null,null,null,null,{"$f":"EDATE(Y146,Y147-1)","v":"2024-08-01"}]
[]
[null,null,null,"EE Operation Begin","Date",{"$f":"INDEX(I150:Y150,$E$2)","v":"2023-11-01"},"2023-11-01",null,{"$f":"EDATE(I148,1)","v":"2023-11-01"},{"$f":"EDATE(J148,1)","v":"2023-11-01"},{"$f":"EDATE(K148,1)","v":"2023-11-01"},{"$f":"EDATE(L148,1)","v":"2023-11-01"},{"$f":"EDATE(M148,1)","v":"2023-11-01"},"2023-11-01",{"$f":"EDATE(O148,1)","v":"2023-11-01"},"2023-11-01","2023-11-01","2023-11-01","2023-11-01","2023-11-01",null,null,null,null,{"$f":"EDATE(Y148,1)","v":"2024-09-01"}]
[null,null,null,"Operation/PPA Years","Years",{"$f":"INDEX(I151:Y151,$E$2)","v":20},20,null,10,10,10,10,10,20,20,10,10,10,10,10,null,null,null,null,20]
[null,null,null,"End of EE PPA/Operation","Date",{"$f":"INDEX(I152:Y152,$E$2)","v":"2043-10-01"},"2043-10-01",null,{"$f":"EDATE(I150,I151*12-1)","v":"2033-10-01"},{"$f":"EDATE(J150,J151*12-1)","v":"2033-10-01"},{"$f":"EDATE(K150,K151*12-1)","v":"2033-10-01"},{"$f":"EDATE(L150,L151*12-1)","v":"2033-10-01"},{"$f":"EDATE(M150,M151*12-1)","v":"2033-10-01"},"2043-10-01",{"$f":"EDATE(O150,O151*12-1)","v":"2043-10-01"},"2033-10-01","2033-10-01","2033-10-01","2033-10-01","2033-10-01",null,null,null,null,{"$f":"EDATE(Y150,Y151*12-1)","v":"2044-08-01"}]
[]
[null,null,null,"Electricity Savings as Percent of Electricity Usage","%",{"$f":"INDEX(I154:Y154,$E$2)","v":5.0508366710945669},5.0508366710945669,null,0.05,0.05,0.05,0.05,0.05,{"$f":"Notes!O122","v":0.29000001830928407},{"$f":"Notes!P122","v":5.0508366710945669},0.05,0.05,0.05,0.05,0.05,null,null,null,null,0.2]
[null,null,null,"Total Annual kWh Savings","kWh",{"$f":"INDEX(I155:Y155,$E$2)","v":6853798.4817184964},6853798.4817184964,null,{"$f":"I154*I16","v":181763.13392857142},181763.13392857142,181763.13392857142,181763.13392857142,40935.65,791948,{"$f":"O154*O16","v":6853798.4817184964},40935.65,40935.65,40935.65,40935.65,40935.65]
[null,null,null,"Capital Cost per kWh Saved","$/kWh",{"$f":"INDEX(I156:Y156,$E$2)","v":0},0,null,{"$f":"'Energy Efficiency Backup'!$K$33","v":0.37853997238574094},{"$f":"'Energy Efficiency Backup'!$K$33","v":0.37853997238574094},{"$f":"'Energy Efficiency Backup'!$K$33","v":0.37853997238574094},{"$f":"'Energy Efficiency Backup'!$K$33","v":0.37853997238574094},{"$f":"'Energy Efficiency Backup'!$K$33","v":0.37853997238574094},{"$f":"Notes!P122","v":5.0508366710945669},{"$f":"Notes!Q122","v":0},{"$f":"'Energy Efficiency Backup'!$K$33","v":0.37853997238574094},{"$f":"'Energy Efficiency Backup'!$K$33","v":0.37853997238574094},{"$f":"'Energy Efficiency Backup'!$K$33","v":0.37853997238574094},{"$f":"'Energy Efficiency Backup'!$K$33","v":0.37853997238574094},{"$f":"'Energy Efficiency Backup'!$K$33","v":0.37853997238574094}]
[null,null,null,"Total Capital Cost - Electricity","$",{"$f":"INDEX(I157:Y157,$E$2)","v":0},0,null,{"$f":"I155*I156","v":68804.611698067165},{"$f":"J155*J156","v":68804.611698067165},68804.611698067165,68804.611698067165,15495.779820592357,4000000,{"$f":"O155*O156","v":0},15495.779820592357,15495.779820592357,15495.779820592357,15495.779820592357,15495.779820592357]
[]
[null,null,null,"Natural Gas Savings as % of Gas Usage","%",{"$f":"INDEX(I159:Y159,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Annual Therm Savings","Therm",{"$f":"INDEX(I160:Y160,$E$2)","v":0},0,null,{"$f":"I159*I49","v":0},0,0,0,0,0,{"$f":"O159*O49","v":0},0,0,0,0,0]
[null,null,null,"Capital Cost per Therm Saved","$/Therm",{"$f":"INDEX(I161:Y161,$E$2)","v":0},0,null,{"$f":"I160*I136","v":0},0,0,0,0,0,{"$f":"O160*O136","v":0},0,0,0,0,0]
[null,null,null,"Total Capital Cost - Gas","$",{"$f":"INDEX(I162:Y162,$E$2)","v":0},0,null,{"$f":"I161*I160","v":0},{"$f":"J161*J160","v":0},0,0,0,0,{"$f":"O161*O160","v":0},0,0,0,0,0]
[]
[null,null,null,"Total Capital Cost - Aggregate","$",{"$f":"INDEX(I164:Y164,$E$2)","v":0},0,null,{"$f":"I162+I157","v":68804.611698067165},{"$f":"J162+J157","v":68804.611698067165},68804.611698067165,68804.611698067165,15495.779820592357,4000000,{"$f":"O162+O157","v":0},15495.779820592357,15495.779820592357,15495.779820592357,15495.779820592357,15495.779820592357]
[null,null,null,"Operating and Maintenance","$",{"$f":"INDEX(I165:Y165,$E$2)","v":0},0]
[]
[]
[null,null,"Energy Efficiency Program 3"]
[null,null,null,"Include Energy Effiency","Flag",{"$f":"INDEX(I169:Y169,$E$2)","v":false},false,null,true,false,false,false,false,true,false,false,false,false,false,false,null,null,null,null,false]
[null,null,null,"Program Name",null,{"$f":"INDEX(I170:Y170,$E$2)","v":"Artria EE #3"},"Artria EE #3",null,{"$f":"'Energy Efficiency Backup'!J14","v":"IntelliHVAC "},{"$f":"$I$170","v":"IntelliHVAC "},{"$f":"$I$170","v":"IntelliHVAC "},{"$f":"$I$170","v":"IntelliHVAC "},{"$f":"$I$170","v":"IntelliHVAC "},{"$f":"Notes!J119","v":"Water Heating to Heat Pump"},"Artria EE #3",{"$f":"$I$170","v":"IntelliHVAC "},{"$f":"$I$170","v":"IntelliHVAC "},{"$f":"$I$170","v":"IntelliHVAC "},{"$f":"$I$170","v":"IntelliHVAC "},{"$f":"$I$170","v":"IntelliHVAC "}]
[]
[null,null,null,"Start of Construction","Date",{"$f":"INDEX(I172:Y172,$E$2)","v":"2023-09-01"},"2023-09-01",null,"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,"2023-09-01"]
[null,null,null,"EE Construction Flag","Date",{"$f":"INDEX(I173:Y173,$E$2)","v":"2023-09-01"},"2023-09-01",null,{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,"2023-09-01"]
[null,null,null,"EE Construcion Months","Months",{"$f":"INDEX(I174:Y174,$E$2)","v":2},2,null,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,12]
[null,null,null,"EE End Construction","Date",{"$f":"INDEX(I175:Y175,$E$2)","v":"2023-10-01"},"2023-10-01",null,{"$f":"EDATE(I173,I174-1)","v":"2023-10-01"},"2023-10-01","2023-10-01","2023-10-01","2023-10-01","2023-10-01",{"$f":"EDATE(O173,O174-1)","v":"2023-10-01"},"2023-10-01","2023-10-01","2023-10-01","2023-10-01","2023-10-01",null,null,null,null,{"$f":"EDATE(Y173,Y174-1)","v":"2024-08-01"}]
[]
[null,null,null,"EE Operation Begin","Date",{"$f":"INDEX(I177:Y177,$E$2)","v":"2023-11-01"},"2023-11-01",null,{"$f":"EDATE(I175,1)","v":"2023-11-01"},"2023-11-01","2023-11-01","2023-11-01","2023-11-01","2023-11-01",{"$f":"EDATE(O175,1)","v":"2023-11-01"},"2023-11-01","2023-11-01","2023-11-01","2023-11-01","2023-11-01",null,null,null,null,{"$f":"EDATE(Y175,1)","v":"2024-09-01"}]
[null,null,null,"Operation/PPA Years","Years",{"$f":"INDEX(I178:Y178,$E$2)","v":20},20,null,10,10,10,10,10,20,20,10,10,10,10,10,null,null,null,null,20]
[null,null,null,"End of Solar PPA/Operation","Date",{"$f":"INDEX(I179:Y179,$E$2)","v":"2043-10-01"},"2043-10-01",null,{"$f":"EDATE(I177,I178*12-1)","v":"2033-10-01"},"2033-10-01","2033-10-01","2033-10-01","2033-10-01","2043-10-01",{"$f":"EDATE(O177,O178*12-1)","v":"2043-10-01"},"2033-10-01","2033-10-01","2033-10-01","2033-10-01","2033-10-01",null,null,null,null,{"$f":"EDATE(Y177,Y178*12-1)","v":"2044-08-01"}]
[]
[null,null,null,"Electricity Savings as Percent of Electricity Usage","%",{"$f":"INDEX(I181:Y181,$E$2)","v":0},0,null,0.03,0.03,0.03,0.03,0.03,0,0,0.03,0.03,0.03,0.03,0.03,null,null,null,null,0.2]
[null,null,null,"Total Annual kWh Savings","kWh",{"$f":"INDEX(I182:Y182,$E$2)","v":0},0,null,{"$f":"I181*I16","v":109057.88035714284},109057.88035714284,109057.88035714284,109057.88035714284,24561.39,0,{"$f":"O181*O16","v":0},24561.39,24561.39,24561.39,24561.39,24561.39]
[null,null,null,"Capital Cost per kWh Saved","$/kWh",{"$f":"INDEX(I183:Y183,$E$2)","v":0.26497835528774344},0.26497835528774344,null,{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344},{"$f":"'Energy Efficiency Backup'!$K$19","v":0.26497835528774344}]
[null,null,null,"Total Electricity Capital Cost","$",{"$f":"INDEX(I184:Y184,$E$2)","v":0},0,null,{"$f":"I183*I182","v":28897.977768203211},{"$f":"J183*J182","v":28897.977768203211},28897.977768203211,28897.977768203211,6508.2367257808282,0,{"$f":"O183*O182","v":0},6508.2367257808282,6508.2367257808282,6508.2367257808282,6508.2367257808282,6508.2367257808282,0,0,0,0,0]
[]
[null,null,null,"Natural Gas Savings as % of Gas Usage","%",{"$f":"INDEX(I186:Y186,$E$2)","v":0},0,null,0,0,0,0,0,{"$f":"Notes!O123","v":0.60509083905758487},{"$f":"Notes!P123","v":0},0,0,0,0,0]
[null,null,null,"Total Annual Therm Savings","Therm",{"$f":"INDEX(I187:Y187,$E$2)","v":0},0,null,{"$f":"I186*I26","v":0},0,0,0,0,226212,{"$f":"O186*O26","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Cost per Therm Saved","$/Therm",{"$f":"INDEX(I188:Y188,$E$2)","v":0},0,null,0,0,0,0,0,{"$f":"Notes!P119","v":17.682527894187754},{"$f":"Notes!Q119","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Capital Cost - Gas","$",{"$f":"INDEX(I189:Y189,$E$2)","v":0},0,null,{"$f":"I188*I187","v":0},{"$f":"J188*J187","v":0},0,0,0,4000000,{"$f":"O188*O187","v":0},0,0,0,0,0]
[]
[null,null,null,"Total Capital Cost - Aggregate","$",{"$f":"INDEX(I191:Y191,$E$2)","v":0},0,null,{"$f":"I189+I184","v":28897.977768203211},{"$f":"J189+J184","v":28897.977768203211},28897.977768203211,28897.977768203211,6508.2367257808282,4000000,{"$f":"O189+O184","v":0},6508.2367257808282,6508.2367257808282,6508.2367257808282,6508.2367257808282,6508.2367257808282]
[null,null,null,"Operating and Maintenance","$",{"$f":"INDEX(I192:Y192,$E$2)","v":0},0]
[]
[null,null,"Energy Efficiency Program 4"]
[null,null,null,"Include Energy Effiency","Flag",{"$f":"INDEX(I195:Y195,$E$2)","v":false},false,null,true,false,false,false,false,false,false,false,false,false,false,false,null,null,null,null,false]
[null,null,null,"Program Name",null,{"$f":"INDEX(I196:Y196,$E$2)","v":"Artria #4"},"Artria #4",null,"Lighting improvement",{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},"Artria #4",{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"}]
[]
[null,null,null,"Start of Construction","Date",{"$f":"INDEX(I198:Y198,$E$2)","v":"2023-09-01"},"2023-09-01",null,"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,"2023-09-01"]
[null,null,null,"EE Construction Flag","Date",{"$f":"INDEX(I199:Y199,$E$2)","v":"2023-09-01"},"2023-09-01",null,{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,"2023-09-01"]
[null,null,null,"EE Construcion Months","Months",{"$f":"INDEX(I200:Y200,$E$2)","v":2},2,null,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,12]
[null,null,null,"EE End Construction","Date",{"$f":"INDEX(I201:Y201,$E$2)","v":"2023-10-01"},"2023-10-01",null,{"$f":"EDATE(I199,I200-1)","v":"2023-10-01"},"2023-10-01","2023-10-01","2023-10-01","2023-10-01","2023-10-01",{"$f":"EDATE(O199,O200-1)","v":"2023-10-01"},"2023-10-01","2023-10-01","2023-10-01","2023-10-01","2023-10-01",null,null,null,null,{"$f":"EDATE(Y199,Y200-1)","v":"2024-08-01"}]
[]
[null,null,null,"EE Operation Begin","Date",{"$f":"INDEX(I203:Y203,$E$2)","v":"2023-11-01"},"2023-11-01",null,{"$f":"EDATE(I201,1)","v":"2023-11-01"},"2023-11-01","2023-11-01","2023-11-01","2023-11-01","2023-11-01",{"$f":"EDATE(O201,1)","v":"2023-11-01"},"2023-11-01","2023-11-01","2023-11-01","2023-11-01","2023-11-01",null,null,null,null,{"$f":"EDATE(Y201,1)","v":"2024-09-01"}]
[null,null,null,"Operation/PPA Years","Years",{"$f":"INDEX(I204:Y204,$E$2)","v":10},10,null,10,10,10,10,10,10,10,10,10,10,10,10,null,null,null,null,20]
[null,null,null,"End of Solar PPA/Operation","Date",{"$f":"INDEX(I205:Y205,$E$2)","v":"2033-10-01"},"2033-10-01",null,{"$f":"EDATE(I203,I204*12-1)","v":"2033-10-01"},"2033-10-01","2033-10-01","2033-10-01","2033-10-01","2033-10-01",{"$f":"EDATE(O203,O204*12-1)","v":"2033-10-01"},"2033-10-01","2033-10-01","2033-10-01","2033-10-01","2033-10-01",null,null,null,null,{"$f":"EDATE(Y203,Y204*12-1)","v":"2044-08-01"}]
[]
[null,null,null,"Electricity Savings as Percent of Electricity Usage","%",{"$f":"INDEX(I207:Y207,$E$2)","v":0.05},0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,null,null,null,0.2]
[null,null,null,"Total Annual kWh Savings","kWh",{"$f":"INDEX(I208:Y208,$E$2)","v":67848.150000000009},67848.150000000009,null,{"$f":"I207*I16","v":181763.13392857142},181763.13392857142,181763.13392857142,181763.13392857142,40935.65,136542.75,{"$f":"O207*O16","v":67848.150000000009},40935.65,40935.65,40935.65,40935.65,40935.65]
[null,null,null,"Capital Cost per kWh Saved","$/kWh",{"$f":"INDEX(I209:Y209,$E$2)","v":1.5},1.5,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,null,"Total Electricity Capital Cost",null,{"$f":"INDEX(I210:Y210,$E$2)","v":101772.22500000001},101772.22500000001,null,{"$f":"I208*I209","v":272644.70089285716},{"$f":"J208*J209","v":272644.70089285716},272644.70089285716,272644.70089285716,61403.475000000006,204814.125,{"$f":"O208*O209","v":101772.22500000001},61403.475000000006,61403.475000000006,61403.475000000006,61403.475000000006,61403.475000000006,0,0,0,0,0]
[]
[null,null,null,"Natural Gas Savings as % of Gas Usage","%",{"$f":"INDEX(I212:Y212,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Annual Therm Savings","Therm",{"$f":"INDEX(I213:Y213,$E$2)","v":0},0,null,{"$f":"I212*I135","v":0},0,0,0,0,0,{"$f":"O212*O135","v":0},0,0,0,0,0]
[null,null,null,"Capital Cost per Therm Saved","$/Therm",{"$f":"INDEX(I214:Y214,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Capital Cost - Gas","$",{"$f":"INDEX(I215:Y215,$E$2)","v":0},0,null,{"$f":"I214*I213","v":0},{"$f":"J214*J213","v":0},0,0,0,0,{"$f":"O214*O213","v":0},0,0,0,0,0]
[]
[null,null,null,"Total Capital Cost - Aggregate","$",{"$f":"INDEX(I217:Y217,$E$2)","v":101772.22500000001},101772.22500000001,null,{"$f":"I215+I210","v":272644.70089285716},{"$f":"J215+J210","v":272644.70089285716},272644.70089285716,272644.70089285716,61403.475000000006,204814.125,{"$f":"O215+O210","v":101772.22500000001},61403.475000000006,61403.475000000006,61403.475000000006,61403.475000000006,61403.475000000006]
[null,null,null,"Operating and Maintenance","$",{"$f":"INDEX(I218:Y218,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lease Payment Per Year","$",{"$f":"INDEX(I219:Y219,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target IRR for Lease","% p.a.",{"$f":"INDEX(I221:Y221,$E$2)","v":7.0000000000000007E-2},7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Inflate Lease","Flag",{"$f":"INDEX(I222:Y222,$E$2)","v":true},true,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Solar"]
[]
[null,null,null,"Flag for Including Solar","Flag",{"$f":"INDEX(I226:Y226,$E$2)","v":true},true,null,true,true,false,true,true,true,true,true,true,true,true,true,null,null,null,null,true]
[]
[null,null,null,"Start of Construction","Date",{"$f":"INDEX(I228:Y228,$E$2)","v":"2023-09-01"},"2023-09-01",null,"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,"2023-09-01"]
[null,null,null,"Solar Construction Flag","Date",null,null,null,{"$f":"$G$228","v":"2023-09-01"},"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,{"$f":"$G$228","v":"2023-09-01"}]
[null,null,null,"Construction Months","Months",{"$f":"INDEX(I230:Y230,$E$2)","v":12},12,null,12,12,12,12,12,12,12,12,12,12,12,12,null,null,null,null,12]
[null,null,null,"End of Construction","Date",{"$f":"INDEX(I231:Y231,$E$2)","v":"2024-08-01"},"2024-08-01",null,{"$f":"EDATE(I228,I230-1)","v":"2024-08-01"},"2024-08-01","2024-08-01","2024-08-01","2024-08-01","2024-08-01",{"$f":"EDATE(O228,O230-1)","v":"2024-08-01"},"2024-08-01","2024-08-01","2024-08-01","2024-08-01","2024-08-01",null,null,null,null,"2024-08-01"]
[null,null,null,"Beginning of Operation","Date",{"$f":"INDEX(I232:Y232,$E$2)","v":"2024-09-01"},"2024-09-01",null,{"$f":"EDATE(I231,1)","v":"2024-09-01"},{"$f":"EDATE(J231,1)","v":"2024-09-01"},{"$f":"EDATE(K231,1)","v":"2024-09-01"},{"$f":"EDATE(L231,1)","v":"2024-09-01"},{"$f":"EDATE(M231,1)","v":"2024-09-01"},"2024-09-01",{"$f":"EDATE(O231,1)","v":"2024-09-01"},"2024-09-01","2024-09-01",{"$f":"EDATE(R231,1)","v":"2024-09-01"},"2024-09-01","2024-09-01",null,null,null,null,"2024-09-01"]
[null,null,null,"Operation Years","Years",{"$f":"INDEX(I233:Y233,$E$2)","v":20},20,null,20,20,20,20,20,20,20,35,20,20,20,20,null,null,null,null,20]
[null,null,null,"End of Operation Period","Date",{"$f":"INDEX(I234:Y234,$E$2)","v":"2044-08-01"},"2044-08-01",null,{"$f":"EDATE(I232,I233*12-1)","v":"2044-08-01"},{"$f":"EDATE(J232,J233*12-1)","v":"2044-08-01"},{"$f":"EDATE(K232,K233*12-1)","v":"2044-08-01"},{"$f":"EDATE(L232,L233*12-1)","v":"2044-08-01"},{"$f":"EDATE(M232,M233*12-1)","v":"2044-08-01"},"2044-08-01",{"$f":"EDATE(O232,O233*12-1)","v":"2044-08-01"},"2059-08-01","2044-08-01",{"$f":"EDATE(R232,R233*12-1)","v":"2044-08-01"},"2044-08-01","2044-08-01",null,null,null,null,"2044-08-01"]
[]
[null,null,null,"PPA Start Date","Date",{"$f":"INDEX(I236:Y236,$E$2)","v":"2024-09-01"},"2024-09-01",null,{"$f":"EDATE(I231,1)","v":"2024-09-01"},{"$f":"EDATE(J231,1)","v":"2024-09-01"},{"$f":"EDATE(K231,1)","v":"2024-09-01"},{"$f":"EDATE(L231,1)","v":"2024-09-01"},{"$f":"EDATE(M231,1)","v":"2024-09-01"},"2024-09-01",{"$f":"EDATE(O231,1)","v":"2024-09-01"},"2024-09-01","2024-09-01",{"$f":"EDATE(R231,1)","v":"2024-09-01"},"2024-09-01","2024-09-01",null,null,null,null,"2024-09-01"]
[null,null,null,"PPA/Operation Period","Years",{"$f":"INDEX(I237:Y237,$E$2)","v":20},20,null,10,10,10,30,30,20,20,15,10,10,10,10,null,null,null,null,10]
[null,null,null,"End of SREC Period","Date",{"$f":"INDEX(I238:Y238,$E$2)","v":"2044-07-01"},"2044-07-01",null,{"$f":"EDATE(I231,I237*12-1)","v":"2034-07-01"},{"$f":"EDATE(J231,J237*12-1)","v":"2034-07-01"},{"$f":"EDATE(K231,K237*12-1)","v":"2034-07-01"},{"$f":"EDATE(L231,L237*12-1)","v":"2054-07-01"},{"$f":"EDATE(M231,M237*12-1)","v":"2054-07-01"},"2044-07-01",{"$f":"EDATE(O231,O237*12-1)","v":"2044-07-01"},"2039-07-01","2034-07-01",{"$f":"EDATE(R231,R237*12-1)","v":"2034-07-01"},"2034-07-01","2034-07-01",null,null,null,null,"2034-07-01"]
[]
[null,null,null,"AC Capacity","kWac",{"$f":"INDEX(I240:Y240,$E$2)","v":567},567,null,450,1000,200,200,200,{"$f":"Notes!E118","v":527},{"$f":"O241*0.9","v":567},152000,200,200,200,200,null,null,null,null,{"$f":"Y249/8760/Y250","v":186.16087109237793}]
[null,null,null,"DC Capacity","kWp",{"$f":"INDEX(I241:Y241,$E$2)","v":630},630,null,{"$f":"I240/0.85","v":529.41176470588232},{"$f":"J240/0.85","v":1176.4705882352941},235.29411764705884,235.29411764705884,235.29411764705884,{"$f":"N240/1","v":527},630,{"$f":"P240*1.21","v":183920},235.29411764705884,235.29411764705884,235.29411764705884,235.29411764705884]
[]
[null,null,null,"Seasonality Code","Code",{"$f":"INDEX(I243:Y243,$E$2)","v":1},1,null,1,1,1,1,1,1,1,4,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Solar DC Yield","kWh/kWp",{"$f":"INDEX(I245:Y245,$E$2)","v":1427.6190476190477},1427.6190476190477,null,{"$f":"'Solar Radiation'!$E$52","v":1473},{"$f":"'Solar Radiation'!$E$52","v":1473},{"$f":"'Solar Radiation'!$E$52","v":1473},{"$f":"'Solar Radiation'!$E$52","v":1473},{"$f":"'Solar Radiation'!$E$52","v":1473},{"$f":"Notes!E121","v":664.13662239089183},{"$f":"O249/O241","v":1427.6190476190477},{"$f":"'Solar Radiation'!$E$52","v":1473},{"$f":"'Solar Radiation'!$E$52","v":1473},{"$f":"'Solar Radiation'!$E$52","v":1473},{"$f":"'Solar Radiation'!$E$52","v":1473},{"$f":"'Solar Radiation'!$E$52","v":1473}]
[]
[null,null,null,"Solar Performance Ratio","%",{"$f":"INDEX(I247:Y247,$E$2)","v":1},1,null,0.9,0.9,1,1,1,1,1,0.9,0.9,0.9,0.9,0.9,null,null,null,null,0.9]
[null,null,null,"Solar AC Yield",null,null,null,null,{"$f":"I245*I247","v":1325.7},{"$f":"J245*J247","v":1325.7},1473,1473,1473,664.13662239089183,{"$f":"O245*O247","v":1427.6190476190477},1325.7,1325.7,1325.7,1325.7,1325.7]
[null,null,null,"Total Solar Ouput","kWh/Year",{"$f":"INDEX(I249:Y249,$E$2)","v":899400},899400,null,{"$f":"I248*I240","v":596565},{"$f":"J248*J240","v":1325700},294600,294600,294600,350000,899400,339999900,265140,265140,265140,265140,null,null,null,null,{"$f":"Y376+Y370+Y364","v":212000}]
[null,null,null,"Capacity Factor","%",{"$f":"INDEX(I250:Y250,$E$2)","v":0.18107801212824043},0.18107801212824043,15.133561643835616,{"$f":"I249/8760/I240","v":0.15133561643835616},{"$f":"J249/8760/J240","v":0.15133561643835616},0.16815068493150687,0.16815068493150687,0.16815068493150687,{"$f":"N249/8760/N240","v":7.5814682921334683E-2},{"$f":"O249/8760/O240","v":0.18107801212824043},{"$f":"P249/8760/P240","v":0.25534719718817595},0.15133561643835616,0.15133561643835616,0.15133561643835616,0.15133561643835616,null,null,null,null,0.13]
[]
[null,null,null,"Degredation index","%",{"$f":"INDEX(I252:Y252,$E$2)","v":5.0000000000000001E-3},5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,5.0000000000000001E-3]
[]
[null,null,null,"State and Local tax incentives","Date",{"$f":"INDEX(I254:Y254,$E$2)","v":"2024-10-01"},"2024-10-01",null,"2024-10-01","2024-10-01","2024-10-01","2024-10-01","2024-10-01","2024-10-01","2024-10-01","2024-10-01","2024-10-01","2024-10-01","2024-10-01","2024-10-01",null,null,null,null,"2024-10-01"]
[null,null,null,"Enter amount and expected date of receipt using the 1st of the month",null,{"$f":"INDEX(I255:Y255,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0]
[null,null,null,"REC Revenue","USD  ",{"$f":"INDEX(I256:Y256,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3300000]
[null,null,null,"Cost per kWp","USD/kWp",{"$f":"INDEX(I258:Y258,$E$2)","v":5238.0952380952385},5238.0952380952385,2500,2500,1800,2500,2500,2500,{"$f":"Notes!G118","v":41745.730550284628},{"$f":"O257/O241","v":5238.0952380952385},{"$f":"P266/P241","v":1087.4293170943888},2500,2500,2500,2500]
[]
[null,null,null,"O&M Expenses","USD/kWy-dc",{"$f":"INDEX(I260:Y260,$E$2)","v":10},10,null,5,5,5,5,5,5,10,{"$f":"P261*P249/P241","v":25.880810134841237},5,5,5]
[null,null,null,"O&M Expenses","USD/kWh",null,null,null,null,null,null,null,null,null,null,1.4E-2]
[]
[null,null,null,"Solar System Cost","USD",{"$f":"INDEX(I263:Y263,$E$2)","v":3300000.0000000005},3300000.0000000005,null,{"$f":"I258*I241","v":1323529.4117647058},{"$f":"J258*J241","v":2117647.0588235296},588235.29411764711,588235.29411764711,588235.29411764711,22000000,{"$f":"O258*O241","v":3300000.0000000005},200000000,588235.29411764711,588235.29411764711,588235.29411764711,588235.29411764711,0,0,0,0]
[null,null,null,"Interconnection","USD",{"$f":"INDEX(I264:Y264,$E$2)","v":0},0]
[null,null,null,"Labor","USD",{"$f":"INDEX(I265:Y265,$E$2)","v":0},0]
[null,null,null,"Total Solar Capital Expenditure","USD",{"$f":"INDEX(I266:Y266,$E$2)","v":3300000.0000000005},3300000.0000000005,{"$f":"H258","v":2500},{"$f":"SUM(I263:I265)","v":1323529.4117647058},{"$f":"SUM(J263:J265)","v":2117647.0588235296},588235.29411764711,588235.29411764711,588235.29411764711,22000000,{"$f":"SUM(O263:O265)","v":3300000.0000000005},200000000,588235.29411764711,588235.29411764711,588235.29411764711,588235.29411764711,{"$f":"SUM(U263:U265)","v":0},{"$f":"SUM(V263:V265)","v":0},{"$f":"SUM(W263:W265)","v":0},{"$f":"SUM(X263:X265)","v":0}]
[]
[null,null,null,"Step-up in Solar Cost","USD",{"$f":"INDEX(I268:Y268,$E$2)","v":0},0,null,0,0,0,{"$f":"Notes!F69","v":17699000},0,0,0,0,0,0,0,0,null,null,null,null,0]
[]
[null,null,null,"Target IRR for Lease","% p.a.",{"$f":"INDEX(I270:Y270,$E$2)","v":7.0000000000000007E-2},7.0000000000000007E-2,21,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Inflate Lease","Flag",{"$f":"INDEX(I271:Y271,$E$2)","v":false},false,null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
[null,"Combined Heat and Power"]
[]
[null,null,"Combined Heat and Power Dates and Flags"]
[null,null,null,"Included CHP","Flag",{"$f":"INDEX(I277:Y277,$E$2)","v":false},false,null,true,false,false,false,false,true,false,false,false,false,false,false,null,null,null,null,false]
[]
[null,null,null,"Start of Construction","Date",{"$f":"INDEX(I279:Y279,$E$2)","v":"2023-09-01"},"2023-09-01",null,"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,"2023-09-01"]
[null,null,null,"CHP Construction Months","Months",{"$f":"INDEX(I280:Y280,$E$2)","v":12},12,null,12,12,12,12,12,12,12,12,12,12,12,12,null,null,null,null,12]
[null,null,null,"CHP End of Construction","Date",{"$f":"INDEX(I281:Y281,$E$2)","v":"2024-09-01"},"2024-09-01",null,{"$f":"EDATE(I279,I280)","v":"2024-09-01"},{"$f":"EDATE(J279,J280)","v":"2024-09-01"},"2024-09-01","2024-09-01","2024-09-01","2024-09-01",{"$f":"EDATE(O279,O280)","v":"2024-09-01"},"2024-09-01","2024-09-01","2024-09-01","2024-09-01","2024-09-01",null,null,null,null,"2024-09-01"]
[null,null,null,"CHP Life","Days",{"$f":"INDEX(I282:Y282,$E$2)","v":20},20,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,"CHP End of Life","Date",{"$f":"INDEX(I283:Y283,$E$2)","v":"2044-09-01"},"2044-09-01",null,{"$f":"EDATE(I281,I282*12)","v":"2044-09-01"},{"$f":"EDATE(J281,J282*12)","v":"2044-09-01"},"2044-09-01","2044-09-01","2044-09-01","2044-09-01",{"$f":"EDATE(O281,O282*12)","v":"2044-09-01"},"2044-09-01","2044-09-01","2044-09-01","2044-09-01","2044-09-01"]
[]
[null,null,null,"CHP Capacity","kW",{"$f":"INDEX(I285:Y285,$E$2)","v":200},200,null,250,250,250,250,250,200,200,250,250,250,250,250,null,null,null,null,300]
[null,null,null,"Availability","%",{"$f":"INDEX(I286:Y286,$E$2)","v":0.95},0.95,null,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,null,"Available Hours"]
[null,null,null,"Electrical Efficiency","%",{"$f":"INDEX(I288:Y288,$E$2)","v":0.45},0.45,null,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
[null,null,null,"Conversion","BTU/kWh",{"$f":"INDEX(I289:Y289,$E$2)","v":3412},3412,null,3412,3412,3412,3412,3412,3412,3412,3412,3412,3412,3412,3412]
[null,null,null,"Capacity in BTU","BTU  ",{"$f":"INDEX(I290:Y290,$E$2)","v":307080},307080,null,{"$f":"I289*I285*I288","v":383850},{"$f":"J289*J285*J288","v":383850},383850,383850,383850,307080,{"$f":"O289*O285*O288","v":307080},383850,383850,383850,383850,383850]
[null,null,null,"Heat Rate","BTU/kWh",{"$f":"INDEX(I291:Y291,$E$2)","v":7582.2222222222217},7582.2222222222217,null,{"$f":"I289/I288","v":7582.2222222222217},7582.2222222222217,7582.2222222222217,7582.2222222222217,7582.2222222222217,7582.2222222222217,{"$f":"O289/O288","v":7582.2222222222217},7582.2222222222217,7582.2222222222217,7582.2222222222217,7582.2222222222217,7582.2222222222217]
[null,null,null,"Heat Rate","Therm/kWh",{"$f":"INDEX(I292:Y292,$E$2)","v":7.5822222222222221E-2},7.5822222222222221E-2,null,{"$f":"I291/100000","v":7.5822222222222221E-2},{"$f":"J291/100000","v":7.5822222222222221E-2},7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,{"$f":"O291/100000","v":7.5822222222222221E-2},7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2]
[]
[null,null,null,"Included Gas Reduction from Steam or Hot Water","Flag",null,null,null,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,"Capital Cost","$/kW",{"$f":"INDEX(I296:Y296,$E$2)","v":2000},2000,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,null,null,"Fixed Operating Cost","$/kW-year",{"$f":"INDEX(I297:Y297,$E$2)","v":15},15,null,15,15,15,15,15,15,15,15,15,15,15,15]
[]
[null,null,null,"Target IRR for Lease","% p.a.",{"$f":"INDEX(I299:Y299,$E$2)","v":7.0000000000000007E-2},7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Inflate Lease","Flag",{"$f":"INDEX(I300:Y300,$E$2)","v":true},true,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Battery Inputs"]
[]
[null,null,null,"Include Energy Effiency","Flag",{"$f":"INDEX(I304:Y304,$E$2)","v":false},true,null,true,true,true,true,true,true,false,false,true,true,true,true,null,null,null,null,false]
[null,null,null,"Program Name",null,{"$f":"INDEX(I305:Y305,$E$2)","v":"EE measure – Lighting improvement"},"EE measure – Lighting improvement",null,"Lighting improvement",{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"},{"$f":"'Energy Efficiency Backup'!$J$56","v":"EE measure – Lighting improvement"}]
[]
[null,null,null,"Start of Construction","Date",{"$f":"INDEX(I307:Y307,$E$2)","v":"2023-09-01"},"2023-09-01",null,"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,"2023-09-01"]
[null,null,null,"Battery Construction Flag","Date",{"$f":"INDEX(I308:Y308,$E$2)","v":"2023-09-01"},"2023-09-01",null,{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},{"$f":"$G$121","v":"2023-09-01"},"2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01","2023-09-01",null,null,null,null,"2023-09-01"]
[null,null,null,"Battery Construcion Months","Months",{"$f":"INDEX(I309:Y309,$E$2)","v":2},2,null,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,12]
[null,null,null,"Battery End Construction","Date",{"$f":"INDEX(I310:Y310,$E$2)","v":"2023-10-01"},"2023-10-01",null,{"$f":"EDATE(I308,I309-1)","v":"2023-10-01"},"2023-10-01","2023-10-01","2023-10-01","2023-10-01","2023-10-01",{"$f":"EDATE(O308,O309-1)","v":"2023-10-01"},"2023-10-01","2023-10-01","2023-10-01","2023-10-01","2023-10-01",null,null,null,null,{"$f":"EDATE(Y308,Y309-1)","v":"2024-08-01"}]
[]
[null,null,null,"EE Operation Begin","Date",{"$f":"INDEX(I312:Y312,$E$2)","v":"2023-11-01"},"2023-11-01",null,{"$f":"EDATE(I310,1)","v":"2023-11-01"},"2023-11-01","2023-11-01","2023-11-01","2023-11-01","2023-11-01",{"$f":"EDATE(O310,1)","v":"2023-11-01"},"2023-11-01","2023-11-01","2023-11-01","2023-11-01","2023-11-01",null,null,null,null,{"$f":"EDATE(Y310,1)","v":"2024-09-01"}]
[null,null,null,"Operation/PPA Years","Years",{"$f":"INDEX(I313:Y313,$E$2)","v":15},15,null,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,null,"End of Battery PPA/Operation","Date",{"$f":"INDEX(I314:Y314,$E$2)","v":"2038-10-01"},"2038-10-01",null,{"$f":"EDATE(I312,I313*12-1)","v":"2038-10-01"},"2038-10-01","2038-10-01","2038-10-01","2038-10-01","2038-10-01",{"$f":"EDATE(O312,O313*12-1)","v":"2038-10-01"},"2038-10-01","2038-10-01","2038-10-01","2038-10-01","2038-10-01",null,null,null,null,{"$f":"EDATE(Y312,Y313*12-1)","v":"2039-08-01"}]
[]
[null,null,"Model Battery as Simple EE Program"]
[null,null,null,"Battery Electricity Savings as Percent of Electricity Usage","%",{"$f":"INDEX(I317:Y317,$E$2)","v":0.05},0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,null,null,null,0.2]
[null,null,null,"Total Annual Battery kWh Savings","kWh",{"$f":"INDEX(I318:Y318,$E$2)","v":2258.5},2258.5,null,{"$f":"I317*I122","v":2258.5},2258.5,2258.5,2258.5,2258.5,2258.5,2258.5,{"$f":"P317*P122","v":2258.5},2258.5,2258.5,2258.5,2258.5]
[null,null,null,"Capital Cost per kWh Saved","$/kWh",{"$f":"INDEX(I319:Y319,$E$2)","v":50},50,null,1.5,1.5,1.5,1.5,1.5,50,50,1.5,1.5,1.5,1.5,1.5]
[null,null,null,"Total Battery Capital Cost","$",{"$f":"INDEX(I320:Y320,$E$2)","v":112925},112925,null,{"$f":"I318*I319","v":3387.75},{"$f":"J318*J319","v":3387.75},3387.75,3387.75,3387.75,112925,{"$f":"O318*O319","v":112925},3387.75,3387.75,3387.75,3387.75,3387.75,0,0,0,0,0]
[]
[null,null,"Model with On-Peak and Off-Peak Rates"]
[null,null,null,"Reduced Demand ","kW"]
[null,null,null,"Reduced On-Peak Energy","kWh"]
[null,null,null,"Increased Off-Peak Energy","kWh"]
[]
[null,null,"Historic Annual Value ($/MW)",null,null,{"$f":"INDEX(I327:Y327,$E$2)","v":"Values based on ISO"},"Values based on ISO",null,"Values based on ISO","Values based on ISO","Values based on ISO","Values based on ISO","Values based on ISO","Values based on ISO","Values based on ISO","Values based on ISO","Values based on ISO","Values based on ISO","Values based on ISO","Values based on ISO",null,null,null,null,"Values based on ISO"]
[null,null,null,"Battery Capacity"]
[null,null,null,"Battery Energy"]
[]
[]
[null,null,null,"Forward Capacity","$/MW",{"$f":"INDEX(I332:Y332,$E$2)","v":59619},59619,null,59619,59619,59619,59619,59619,59619,59619,59619,59619,59619,59619,59619,null,null,null,null,59619]
[null,null,null,"Frequency Regulation","$/MW",{"$f":"INDEX(I333:Y333,$E$2)","v":129558},129558,null,129558,129558,129558,129558,129558,129558,129558,129558,129558,129558,129558,129558,null,null,null,null,129558]
[null,null,null,"Economic DRD (Wholesale Energy Mkt)","$/MW",{"$f":"INDEX(I334:Y334,$E$2)","v":11990},11990,null,11990,11990,11990,11990,11990,11990,11990,11990,11990,11990,11990,11990,null,null,null,null,11990]
[null,null,null,"Retail Energy Arbitrage","$/MW",{"$f":"INDEX(I335:Y335,$E$2)","v":0},0]
[null,null,null,"Sync Reserve","$/MW",{"$f":"INDEX(I336:Y336,$E$2)","v":15746},15746,null,15746,15746,15746,15746,15746,15746,15746,15746,15746,15746,15746,15746,null,null,null,null,15746]
[]
[]
[null,null,"Discount for 3rd party commissions to sell"]
[null,null,null,"Forward Capacity",null,{"$f":"INDEX(I340:Y340,$E$2)","v":0.9},0.9,null,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,0.9]
[null,null,null,"Frequency Regulation",null,{"$f":"INDEX(I341:Y341,$E$2)","v":0.9},0.9,null,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,0.9]
[null,null,null,"Economic DRD (Wholesale Energy Mkt)",null,{"$f":"INDEX(I342:Y342,$E$2)","v":0.9},0.9,null,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,0.9]
[null,null,null,"Retail Energy Arbitrage",null,{"$f":"INDEX(I343:Y343,$E$2)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0]
[null,null,null,"Sync Reserve",null,{"$f":"INDEX(I344:Y344,$E$2)","v":0.9},0.9,null,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,0.9]
[]
[null,null,null,"Forward Capacity","MW"]
[null,null,null,"Frequency Regulation","MW"]
[null,null,null,"Economic DRD (Wholesale Energy Mkt)","MW"]
[null,null,null,"Retail Energy Arbitrage","MW"]
[null,null,null,"Sync Reserve","MW"]
[]
[]
[]
[]
[]
[null,"Sample"]
[null,null,null,"Total façade: $13,457,574 contribution from Developer/GC $5,500,000, contribution from ITC investors $6,055,908, balance to fund $1,901,665"]
[null,null,null,null,null,{"$f":"INDEX(I358:Y358,$E$2)","v":0},0,null,13457574,13457574,13457574,13457574,13457574,13457574,null,13457574,13457574,13457574,13457574,13457574,null,null,null,null,13457574]
[]
[null,null,null,"Name of Program"]
[]
[null,null,null,"System size","MW",{"$f":"INDEX(I362:Y362,$E$2)","v":0},0,null,339470,339470,339470,339470,339470,339470,null,339470,339470,339470,339470,339470,null,null,null,null,339470]
[null,null,null,"Production Multiplier",null,{"$f":"INDEX(I363:Y363,$E$2)","v":0},0,null,{"$f":"I364/I362","v":0.6245029015818776},{"$f":"J364/J362","v":0.6245029015818776},{"$f":"K364/K362","v":0.6245029015818776},{"$f":"L364/L362","v":0.6245029015818776},{"$f":"M364/M362","v":0.6245029015818776},0.6245029015818776,null,{"$f":"P364/P362","v":0.6245029015818776},0.6245029015818776,{"$f":"R364/R362","v":0.6245029015818776},0.6245029015818776,0.6245029015818776,null,null,null,null,0.6245029015818776]
[null,null,null,"System output",null,{"$f":"INDEX(I364:Y364,$E$2)","v":0},0,null,212000,212000,212000,212000,212000,212000,null,212000,212000,212000,212000,212000,null,null,null,null,212000]
[]
[null,null,null,"Name of Program",null,{"$f":"INDEX(I366:Y366,$E$2)","v":0},0]
[]
[null,null,null,"System size","MW",{"$f":"INDEX(I368:Y368,$E$2)","v":0},0]
[null,null,null,"Production Multiplier",null,{"$f":"INDEX(I369:Y369,$E$2)","v":0},0]
[null,null,null,"System output",null,{"$f":"INDEX(I370:Y370,$E$2)","v":0},0,null,{"$f":"I368*I369","v":0},{"$f":"J368*J369","v":0},{"$f":"K368*K369","v":0},{"$f":"L368*L369","v":0},{"$f":"M368*M369","v":0},0,null,{"$f":"P368*P369","v":0},0,{"$f":"R368*R369","v":0},0,0,null,null,null,null,0]
[]
[null,null,null,"Name of Program"]
[]
[null,null,null,"System size","MW",{"$f":"INDEX(I374:Y374,$E$2)","v":0},0]
[null,null,null,"Production Multiplier",null,{"$f":"INDEX(I375:Y375,$E$2)","v":0},0]
[null,null,null,"System output",null,{"$f":"INDEX(I376:Y376,$E$2)","v":0},0,null,{"$f":"I374*I375","v":0},{"$f":"J374*J375","v":0},{"$f":"K374*K375","v":0},{"$f":"L374*L375","v":0},{"$f":"M374*M375","v":0},0,null,{"$f":"P374*P375","v":0},0,{"$f":"R374*R375","v":0},0,0,null,null,null,null,0]
[]
[null,null,"Value of Distributed Energy Resources (VDER)",null,null,{"$f":"INDEX(I378:Y378,$E$2)","v":0},0]
[null,null,"Source: VDER-ValueStack-Calculator_Woodlands",null,null,{"$f":"INDEX(I379:Y379,$E$2)","v":0},0]
[]
[null,null,"Compensation for exports from solar ($2021)"]
[null,null,null,"Monthly",null,{"$f":"INDEX(I382:Y382,$E$2)","v":0},0,null,{"$f":"I383/12","v":1448.9501491787785}]
[null,null,null,"Annual average",null,{"$f":"INDEX(I383:Y383,$E$2)","v":0},0,null,{"$f":"AVERAGE('Time Series Inputs - Operations'!H99:AC99)","v":17387.401790145341}]
[null,null,null,null,null,"INDEX","APPLIED"]
[]
[null,null,"Finanancial information"]
[null,null,null,null,"2023-12-01",null,{"$f":"EDATE(E387, 12)","v":"2024-12-01"},{"$f":"EDATE(G387, 12)","v":"2025-12-01"},"2026-12-01","2027-12-01","2028-12-01","2029-12-01","2030-12-01","2031-12-01",null,{"$f":"EDATE(M387, 12)","v":"2031-12-01"},{"$f":"EDATE(N387, 12)","v":"2032-12-01"},null,null,{"$f":"EDATE(Q387, 12)","v":"2033-12-01"},null,null,null,null,{"$f":"EDATE(T387, 12)","v":"2034-12-01"},"2035-12-01","2036-12-01","2037-12-01","2038-12-01","2039-12-01","2040-12-01","2041-12-01","2042-12-01",null,null,null,{"$f":"EDATE(AG387, 12)","v":"2043-12-01"},{"$f":"EDATE(AK387, 12)","v":"2044-12-01"}]
[null,null,null,"Year",1,null,{"$f":"E388+1","v":2},{"$f":"G388+1","v":3},4,5,6,7,8,9,null,{"$f":"M388+1","v":9},{"$f":"N388+1","v":10},null,null,{"$f":"Q388+1","v":11},null,null,null,null,{"$f":"T388+1","v":12},13,14,15,16,17,18,19,20,"Total "]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"TRANSPOSE(I4:Y4)","v":"Hutington Hilton - EE and CHP"}]
[null,null,null,"Hutington Hilton - Solar Only"]
[null,null,null,"Hutington Hilton - EE Only"]
[null,null,null,"Hutington Hilton - EV Charging"]
[null,null,null,"Hutington Hilton - Solar Only"]
[null,null,null,"155 East 34th St, NY, NY 10016"]
[null,null,null,"Atria Crossroads Decarbonization"]
[null,null,null,"Satish Solar"]
[null,null,null,"Alternative - No Battery High Cap Fac"]
[null,null,null,"Alternative - No Battery 1"]
[null,null,null,"Alternative - No Battery"]
[null,null,null,"Sensitivity 4"]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,"Sensitivity 4"]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]

{"sheet":"Notes","index":10,"n_rows":143,"n_cols":16,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(F50:K50)","v":510},null,102,163.19999999999999,97.92,58.752000000000002,58.752000000000002,29.376000000000001]
[null,null,null,300000]
[null,null,null,{"$f":"D51/0.3","v":1000000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Cost",null,88492000]
[null,null,null,"Cost with Step-up",null,106191000]
[null,null,null,"Step-up",null,{"$f":"F68-F67","v":17699000}]
[]
[null,null,null,"Generation",null,61261390]
[]
[null,null,null,"Start Date",null,2023]
[null,null,null,"Construction",null,2022]
[]
[]
[null,null,null,"Cost without BESS",null,71156000]
[null,null,null,"Less Step up",null,{"$f":"F69","v":17699000}]
[null,null,null,"Net Cost",null,{"$f":"F77-F78","v":53457000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"6% (base) / 30% (top, bonus rate) for (1) qualified fuel cell property; (2) solar energy used to produce electricity, heat or coola structure, providing solar process heat; (3) equipment that uses solar energy for certain lighting applications; (4) qualifiedsmall wind energy property; (5) waste energy recovery property; (6) combined heat and power systems; and (7) geothermal"]
[null,null,"2% (base) / 10% (top, bonus rate) for other energy property"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Solar Capacity","kW",527,null,{"$f":"E137/E118","v":41745.730550284628},null,null,"HVAC to Air Source Heat Pumps",null,null,null,4000000]
[null,null,"Energy","kWh",350000,null,null,null,null,"Water Heating to Heat Pump",null,null,null,4000000,null,{"$f":"N119/N123","v":17.682527894187754}]
[null,null,"Capacity Factor",null,{"$f":"E119/8760/E118","v":7.5814682921334683E-2}]
[null,null,"Yield",null,{"$f":"E119/E118","v":664.13662239089183}]
[null,null,null,null,null,null,null,null,null,"Other Efficiency Measures",null,null,"kWh",791948,{"$f":"N122/E126","v":0.29000001830928407},{"$f":"N118/N122","v":5.0508366710945669}]
[null,null,"EE Savings Elec","kWh",172461,null,null,null,null,"Other Efficiency Measures",null,null,"Therms",226212,{"$f":"N123/E127","v":0.60509083905758487}]
[null,null,"Gas Savings","Therms",147636]
[null,null,null,null,null,null,null,null,null,"Cap Exp",null,null,"$",8000000]
[null,null,"Current Use","kWh",2730855,{"$f":"E123/E126","v":6.3152748864366656E-2}]
[null,null,"Current Use","Therms",373848,{"$f":"E124/E127","v":0.39490916094241507},null,null,null,"Square Feet for the 179D",null,null,null,344900]
[]
[]
[]
[null,null,"Annual Savings",null,172461,null,null,"Elec Rate",0.18]
[null,null,"Capacity Factor",null,0.13,null,null,"Gas Rate",1.18]
[]
[null,null,"Average Savings",null,{"$f":"E131/8760","v":19.687328767123287},null,null,"E Saving",{"$f":"J134+K134","v":522461},350000,172461,null,350000]
[null,null,"Capacity","kW",{"$f":"E134/E132","v":151.44099051633296},null,null,"G Saving",147636,null,null,null,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M134/(M135*8760)","v":570.77625570776252}]
[null,null,"Budget","USD",22000000,null,null,"VE Saving",{"$f":"I134*I131","v":94042.98},null,null,null,{"$f":"E137/M136","v":38544},"$/kW"]
[null,null,null,null,null,null,null,"VG Saving",{"$f":"I135*I132","v":174210.47999999998}]
[null,null,null,null,{"$f":"E137/E135","v":145271.10477151358},null,null,"Tot Saving",{"$f":"I137+I138","v":268253.45999999996}]
[]
[null,null,null,null,null,null,null,"Cost af ITC",{"$f":"E137/2","v":11000000}]
[]
[null,null,null,null,null,null,null,"Payback",{"$f":"I141/I139","v":41.005994852778421}]

{"sheet":"Time Series Inputs - Operations","index":11,"n_rows":126,"n_cols":27,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"Code"]
[]
[null,null,"Month",null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,"Solar Seasonality"]
[]
[null,null,"Solar Percent 1",null,1,{"$f":"TRANSPOSE('Solar Radiation'!V5:V16)","v":3.3316376708379961E-2},5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2]
[null,null,"Solar Percent 2",null,2,{"$f":"TRANSPOSE('Solar Radiation'!V6:V17)","v":5.1880489707328642E-2},7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,0]
[null,null,"Solar Percent 3",null,3,{"$f":"TRANSPOSE('Solar Radiation'!V7:V18)","v":7.8142910435106988E-2},0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,0,0]
[null,null,"Virginia",null,4,5.3843658773921499E-2,6.4223159260460586E-2,7.4278300356795321E-2,8.9198832306195255E-2,9.3415504378851738E-2,0.10314628608498214,0.10509244242620822,0.10152448913396041,8.6279597794356136E-2,7.5575737917612698E-2,7.8170613039247466E-2,7.5251378527408361E-2]
[]
[null,null,"Solar Code",null,{"$f":"'Constant Inputs - Operation'!G243","v":1}]
[null,null,{"$f":"INDEX(C9:C12,$E$14)","v":"Solar Percent 1"},null,{"$f":"INDEX(E9:E12,$E$14)","v":1},{"$f":"INDEX(F9:F12,$E$14)","v":3.3316376708379961E-2},{"$f":"INDEX(G9:G12,$E$14)","v":5.1880489707328642E-2},{"$f":"INDEX(H9:H12,$E$14)","v":7.8142910435106988E-2},{"$f":"INDEX(I9:I12,$E$14)","v":0.10840709465188049},{"$f":"INDEX(J9:J12,$E$14)","v":0.11989690372028351},{"$f":"INDEX(K9:K12,$E$14)","v":0.12311187981144231},{"$f":"INDEX(L9:L12,$E$14)","v":0.12326109811103196},{"$f":"INDEX(M9:M12,$E$14)","v":0.10867161800115303},{"$f":"INDEX(N9:N12,$E$14)","v":0.10525994506053514},{"$f":"INDEX(O9:O12,$E$14)","v":5.8412181639366498E-2},{"$f":"INDEX(P9:P12,$E$14)","v":5.0144131312103636E-2},{"$f":"INDEX(Q9:Q12,$E$14)","v":3.9495370841387725E-2}]
[]
[]
[]
[null,"Electricity Usage Seasonality"]
[null,null,"Hilton Electric Usage Percent",null,1,{"$f":"TRANSPOSE('Energy Bill Working'!I3:I14)","v":6.8495738002033763E-2},7.0641387626193847E-2,6.2223839100642712E-2,6.7175338233319851E-2,6.9320987857479949E-2,7.7400896211518619E-2,0.10876793094780782,0.11011642850921906,0.13415445857690284,9.022297023043778E-2,7.5010545268614157E-2,6.6469479435829731E-2]
[null,null,"Generic Percent of Year",null,2,{"$f":"TRANSPOSE('Energy Bill Working'!H22:H33)","v":5.2724457608862907E-2},5.20608939836898E-2,9.7327473457455002E-2,0.11026215571626405,0.11482054931527928,0.11602746576396371,9.6644676104016017E-2,8.3599399907678118E-2,8.527754269887676E-2,7.1241729496845679E-2,6.4447414986921067E-2,5.5566240960147721E-2]
[]
[null,null,"Code from InputC",null,{"$f":"'Constant Inputs - Operation'!G17","v":2}]
[null,null,{"$f":"INDEX(C20:C22,$E$23)","v":"Generic Percent of Year"},null,null,{"$f":"INDEX(F20:F22,$E$23)","v":5.2724457608862907E-2},{"$f":"INDEX(G20:G22,$E$23)","v":5.20608939836898E-2},{"$f":"INDEX(H20:H22,$E$23)","v":9.7327473457455002E-2},{"$f":"INDEX(I20:I22,$E$23)","v":0.11026215571626405},{"$f":"INDEX(J20:J22,$E$23)","v":0.11482054931527928},{"$f":"INDEX(K20:K22,$E$23)","v":0.11602746576396371},{"$f":"INDEX(L20:L22,$E$23)","v":9.6644676104016017E-2},{"$f":"INDEX(M20:M22,$E$23)","v":8.3599399907678118E-2},{"$f":"INDEX(N20:N22,$E$23)","v":8.527754269887676E-2},{"$f":"INDEX(O20:O22,$E$23)","v":7.1241729496845679E-2},{"$f":"INDEX(P20:P22,$E$23)","v":6.4447414986921067E-2},{"$f":"INDEX(Q20:Q22,$E$23)","v":5.5566240960147721E-2}]
[]
[null,"Electricity Price"]
[null,null,"Hilton 1",null,1,{"$f":"TRANSPOSE('Energy Bill Working'!H3:H14)","v":0.17591136546184738},0.17198045171339565,0.18457559681697613,0.19089361179361181,0.18835031746031747,0.224,0.224,0.224,0.224,0.22399999999999998,0.22400000000000003,0.224]
[null,null,"Hilton 2",null,2,{"$f":"F27","v":0.17591136546184738},{"$f":"G27","v":0.17198045171339565},0.18457559681697613,0.19089361179361181,0.18835031746031747,{"$f":"J28","v":0.18835031746031747},{"$f":"K28","v":0.18835031746031747},0.18835031746031747,0.18835031746031747,0.18835031746031747,0.18835031746031747,0.18835031746031747]
[null,null,"New York Building at 18 cents",null,3,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[]
[]
[null,null,"Code from InputC",null,{"$f":"'Constant Inputs - Operation'!G30","v":3}]
[null,null,{"$f":"INDEX(C27:C31,$E$32)","v":"New York Building at 18 cents"},null,{"$f":"INDEX(E27:E31,$E$32)","v":3},{"$f":"INDEX(F27:F31,$E$32)","v":0.18},{"$f":"INDEX(G27:G31,$E$32)","v":0.18},{"$f":"INDEX(H27:H31,$E$32)","v":0.18},{"$f":"INDEX(I27:I31,$E$32)","v":0.18},{"$f":"INDEX(J27:J31,$E$32)","v":0.18},{"$f":"INDEX(K27:K31,$E$32)","v":0.18},{"$f":"INDEX(L27:L31,$E$32)","v":0.18},{"$f":"INDEX(M27:M31,$E$32)","v":0.18},{"$f":"INDEX(N27:N31,$E$32)","v":0.18},{"$f":"INDEX(O27:O31,$E$32)","v":0.18},{"$f":"INDEX(P27:P31,$E$32)","v":0.18},{"$f":"INDEX(Q27:Q31,$E$32)","v":0.18}]
[]
[null,"Gas Price"]
[null,null,"Hilton 1",null,1,{"$f":"TRANSPOSE('Energy Bill Working'!N3:N14)","v":1.2091843644198215},1.2091843644198215,1.2091577397988389,1.1116424349881797,0.95490589816837512,1.42484443900049,1.42,1.2623137630037067,2.142950012950013,1.9697513036502208,1.8207830045523519,2.9989662618083672]
[null,null,"Hilton 2",null,2,{"$f":"F36","v":1.2091843644198215},{"$f":"G36","v":1.2091843644198215},1.2091577397988389,1.1116424349881797,0.95490589816837512,1.42484443900049,1.42,1.2623137630037067,2.142950012950013,1.9697513036502208,1.8207830045523519,2.9989662618083672]
[]
[]
[null,null,"Code from InputC",null,{"$f":"'Constant Inputs - Operation'!G35","v":1}]
[null,null,{"$f":"INDEX(C36:C39,$E$40)","v":"Hilton 1"},null,{"$f":"INDEX(E36:E39,$E$40)","v":1},{"$f":"INDEX(F36:F39,$E$40)","v":1.2091843644198215},{"$f":"INDEX(G36:G39,$E$40)","v":1.2091843644198215},{"$f":"INDEX(H36:H39,$E$40)","v":1.2091577397988389},{"$f":"INDEX(I36:I39,$E$40)","v":1.1116424349881797},{"$f":"INDEX(J36:J39,$E$40)","v":0.95490589816837512},{"$f":"INDEX(K36:K39,$E$40)","v":1.42484443900049},{"$f":"INDEX(L36:L39,$E$40)","v":1.42},{"$f":"INDEX(M36:M39,$E$40)","v":1.2623137630037067},{"$f":"INDEX(N36:N39,$E$40)","v":2.142950012950013},{"$f":"INDEX(O36:O39,$E$40)","v":1.9697513036502208},{"$f":"INDEX(P36:P39,$E$40)","v":1.8207830045523519},{"$f":"INDEX(Q36:Q39,$E$40)","v":2.9989662618083672}]
[]
[null,"Natural Gas Usage Seasonality"]
[null,null,"Hilton Natural Gas Usage Percent",null,1,{"$f":"TRANSPOSE('Energy Bill Working'!P3:P14)","v":0.12898060725557267},0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2]
[null,null,"Energy Percent in Gas Bill 1",null,2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2]
[]
[]
[]
[null,null,"Code from InputC",null,{"$f":"'Constant Inputs - Operation'!F24","v":2}]
[null,null,{"$f":"INDEX(C44:C47,$E$49)","v":"Energy Percent in Gas Bill 1"},null,{"$f":"INDEX(E44:E47,$E$49)","v":2},{"$f":"INDEX(F44:F47,$E$49)","v":0.12898060725557267},{"$f":"INDEX(G44:G47,$E$49)","v":0.18773446959421461},{"$f":"INDEX(H44:H47,$E$49)","v":0.16182454561694865},{"$f":"INDEX(I44:I47,$E$49)","v":0.11194992688849337},{"$f":"INDEX(J44:J47,$E$49)","v":7.8748701526409462E-2},{"$f":"INDEX(K44:K47,$E$49)","v":5.4016501366291957E-2},{"$f":"INDEX(L44:L47,$E$49)","v":5.0006947247235985E-2},{"$f":"INDEX(M44:M47,$E$49)","v":5.5333170128160171E-2},{"$f":"INDEX(N44:N47,$E$49)","v":5.1092041101237932E-2},{"$f":"INDEX(O44:O47,$E$49)","v":4.9484249598052123E-2},{"$f":"INDEX(P44:P47,$E$49)","v":2.180112346912445E-2},{"$f":"INDEX(Q44:Q47,$E$49)","v":4.9027716208258625E-2}]
[]
[null,"Inflaion Rates"]
[null,null,"Year",null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,"Zero Inflation Rate",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1% Inflation Rate",null,2,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"2% Inflation Rate",null,3,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"3% Inflation Rate",null,4,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Custom",null,5,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,"Code from InputC for Electricity Price",null,{"$f":"'Constant Inputs - Operation'!F32","v":3}]
[null,null,{"$f":"INDEX(C54:C58,$E$60)","v":"2% Inflation Rate"},null,{"$f":"INDEX(E54:E58,$E$60)","v":3},{"$f":"INDEX(F54:F58,$E$60)","v":0.02},{"$f":"INDEX(G54:G58,$E$60)","v":0.02},{"$f":"INDEX(H54:H58,$E$60)","v":0.02},{"$f":"INDEX(I54:I58,$E$60)","v":0.02},{"$f":"INDEX(J54:J58,$E$60)","v":0.02},{"$f":"INDEX(K54:K58,$E$60)","v":0.02},{"$f":"INDEX(L54:L58,$E$60)","v":0.02},{"$f":"INDEX(M54:M58,$E$60)","v":0.02},{"$f":"INDEX(N54:N58,$E$60)","v":0.02},{"$f":"INDEX(O54:O58,$E$60)","v":0.02},{"$f":"INDEX(P54:P58,$E$60)","v":0.02},{"$f":"INDEX(Q54:Q58,$E$60)","v":0.02},{"$f":"INDEX(R54:R58,$E$60)","v":0.02},{"$f":"INDEX(S54:S58,$E$60)","v":0.02},{"$f":"INDEX(T54:T58,$E$60)","v":0.02},{"$f":"INDEX(U54:U58,$E$60)","v":0.02},{"$f":"INDEX(V54:V58,$E$60)","v":0.02},{"$f":"INDEX(W54:W58,$E$60)","v":0.02},{"$f":"INDEX(X54:X58,$E$60)","v":0.02}]
[]
[null,null,"Code from InputC for Gas Price",null,{"$f":"'Constant Inputs - Operation'!G37","v":1}]
[null,null,{"$f":"INDEX(C54:C58,$E$63)","v":"Zero Inflation Rate"},null,{"$f":"INDEX(E54:E58,$E$63)","v":1},{"$f":"INDEX(F54:F58,$E$63)","v":0},{"$f":"INDEX(G54:G58,$E$63)","v":0},{"$f":"INDEX(H54:H58,$E$63)","v":0},{"$f":"INDEX(I54:I58,$E$63)","v":0},{"$f":"INDEX(J54:J58,$E$63)","v":0},{"$f":"INDEX(K54:K58,$E$63)","v":0},{"$f":"INDEX(L54:L58,$E$63)","v":0},{"$f":"INDEX(M54:M58,$E$63)","v":0},{"$f":"INDEX(N54:N58,$E$63)","v":0},{"$f":"INDEX(O54:O58,$E$63)","v":0},{"$f":"INDEX(P54:P58,$E$63)","v":0},{"$f":"INDEX(Q54:Q58,$E$63)","v":0},{"$f":"INDEX(R54:R58,$E$63)","v":0},{"$f":"INDEX(S54:S58,$E$63)","v":0},{"$f":"INDEX(T54:T58,$E$63)","v":0},{"$f":"INDEX(U54:U58,$E$63)","v":0},{"$f":"INDEX(V54:V58,$E$63)","v":0},{"$f":"INDEX(W54:W58,$E$63)","v":0},{"$f":"INDEX(X54:X58,$E$63)","v":0}]
[]
[]
[null,"Charging Stations "]
[]
[null,null,"Number of Charging Stations",null,{"$f":"'Constant Inputs - Operation'!G98","v":1}]
[null,null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,"Code"]
[null,null,"No increase ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Increase by 1",null,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Increase by 2",null,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,{"$f":"INDEX(C72:C74,$E$69)","v":"No increase "},null,{"$f":"INDEX(E72:E74,$E$69)","v":1},{"$f":"INDEX(F72:F74,$E$69)","v":0},{"$f":"INDEX(G72:G74,$E$69)","v":0},{"$f":"INDEX(H72:H74,$E$69)","v":0},{"$f":"INDEX(I72:I74,$E$69)","v":0},{"$f":"INDEX(J72:J74,$E$69)","v":0},{"$f":"INDEX(K72:K74,$E$69)","v":0},{"$f":"INDEX(L72:L74,$E$69)","v":0},{"$f":"INDEX(M72:M74,$E$69)","v":0},{"$f":"INDEX(N72:N74,$E$69)","v":0},{"$f":"INDEX(O72:O74,$E$69)","v":0},{"$f":"INDEX(P72:P74,$E$69)","v":0},{"$f":"INDEX(Q72:Q74,$E$69)","v":0},{"$f":"INDEX(R72:R74,$E$69)","v":0},{"$f":"INDEX(S72:S74,$E$69)","v":0},{"$f":"INDEX(T72:T74,$E$69)","v":0},{"$f":"INDEX(U72:U74,$E$69)","v":0},{"$f":"INDEX(V72:V74,$E$69)","v":0},{"$f":"INDEX(W72:W74,$E$69)","v":0},{"$f":"INDEX(X72:X74,$E$69)","v":0},{"$f":"INDEX(Y72:Y74,$E$69)","v":0}]
[]
[null,null,"Growht Rate in Utilization",null,{"$f":"'Constant Inputs - Operation'!G101","v":1}]
[null,null,"Year",null,null,0,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,null,"Code"]
[null,null,"Base Increase",null,1,null,0.15,0.2,0.3,0.45,0.1,0.1,0.1,0.1,0.1,0.1,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0]
[null,null,"No Increase",null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Alternative Increase",null,3,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,{"$f":"INDEX(C81:C83,$E$78)","v":"Base Increase"},null,{"$f":"INDEX(E81:E83,$E$78)","v":1},{"$f":"INDEX(F81:F83,$E$78)","v":0},{"$f":"INDEX(G81:G83,$E$78)","v":0.15},{"$f":"INDEX(H81:H83,$E$78)","v":0.2},{"$f":"INDEX(I81:I83,$E$78)","v":0.3},{"$f":"INDEX(J81:J83,$E$78)","v":0.45},{"$f":"INDEX(K81:K83,$E$78)","v":0.1},{"$f":"INDEX(L81:L83,$E$78)","v":0.1},{"$f":"INDEX(M81:M83,$E$78)","v":0.1},{"$f":"INDEX(N81:N83,$E$78)","v":0.1},{"$f":"INDEX(O81:O83,$E$78)","v":0.1},{"$f":"INDEX(P81:P83,$E$78)","v":0.1},{"$f":"INDEX(Q81:Q83,$E$78)","v":0.05},{"$f":"INDEX(R81:R83,$E$78)","v":0.05},{"$f":"INDEX(S81:S83,$E$78)","v":0.05},{"$f":"INDEX(T81:T83,$E$78)","v":0.05},{"$f":"INDEX(U81:U83,$E$78)","v":0.05},{"$f":"INDEX(V81:V83,$E$78)","v":0.05},{"$f":"INDEX(W81:W83,$E$78)","v":0.05},{"$f":"INDEX(X81:X83,$E$78)","v":0.05},{"$f":"INDEX(Y81:Y83,$E$78)","v":0.05},{"$f":"INDEX(Z81:Z83,$E$78)","v":0}]
[null,null,null,null,null,{"$f":"F70","v":0},{"$f":"G70","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,0]
[null,null,"Utlization",null,null,{"$f":"'Constant Inputs - Operation'!G100","v":7.0000000000000007E-2},{"$f":"F87*(1+G85)","v":8.0500000000000002E-2},{"$f":"G87*(1+H85)","v":9.6600000000000005E-2},0.12558000000000002,0.18209100000000003,0.20030010000000004,0.22033011000000005,0.24236312100000007,0.26659943310000012,0.29325937641000016,0.32258531405100022,0.33871457975355024,0.35565030874122777,0.37343282417828916,0.39210446538720362,0.41170968865656382,0.43229517308939203,0.45390993174386163,0.47660542833105474,0.50043569974760749,0.50043569974760749]
[]
[]
[null,null,null,"Mitrex solar pv cladding+Clearvue PV IGUs"]
[null,null,null,null,null,0.2]
[null,null,null,null,null,163742.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Budget",null,190166.54994204055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price ($)",null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,"Total efficiency revenue",null,21286.538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Year",null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,null,null,"Value of Solar Exports",null,18541.289038868119,18423.509758384778,18417.304922415569,18412.411210047259,18408.841139143231,18514.153610321668,18512.731534679238,18406.20129674011,18408.055449620588,18411.299220611192,16551.819404746308,16671.564812876401,16583.975972161683,16602.147259359394,16621.733948510286,16642.751405854593,16766.992057350748,16790.409299779512,16714.545935273029,16741.445335014632,16769.856272485857,16799.795715915501]
[]
[]
[]
[null,null,"Year",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"% Local EV",null,null,1.4200000000000001E-2,2.1399999999999999E-2,3.3500000000000002E-2,4.7399999999999998E-2,6.6199999999999995E-2,8.8499999999999995E-2,0.11409999999999999,0.1419,0.17230000000000001,0.19620000000000001,{"$f":"O104+0.5%","v":0.20120000000000002},{"$f":"P104+0.5%","v":0.20620000000000002},0.21120000000000003,0.21620000000000003,0.22120000000000004,0.22620000000000004,0.23120000000000004,0.23620000000000005,0.24120000000000005,0.24620000000000006]
[null,null,"% State EV",null,null,5.0000000000000001E-3,7.4999999999999997E-3,1.18E-2,1.67E-2,2.3400000000000001E-2,3.1199999999999999E-2,4.0300000000000002E-2,5.0099999999999999E-2,6.08E-2,6.93E-2]
[null,null,"EV   Volume",null,null,17800,18245,18701,19169,19648,20139,20643,21159,21688,22230]
[null,null,"Daily   Visits",null,0.03,7.5339999999999998,13.62,21.76,28.88,34.24,35.89,{"$f":"K107*(1+$E$107)","v":36.966700000000003},{"$f":"L107*(1+$E$107)","v":38.075701000000002},39.217972030000006,40.394511190900005,41.606346526627007,42.854536922425815,44.140173030098588,45.464378221001546,46.828309567631592,48.233158854660545,49.680153620300359,51.170558228909371,52.705674975776653,54.286845225049952]
[null,null,"Site TBU",null,null,3.49E-2,6.5799999999999997E-2,9.6699999999999994E-2,0.12759999999999999,0.1585,0.18940000000000001,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"Port TBU",null,3,{"$f":"F108/$E$109","v":1.1633333333333334E-2},{"$f":"G108/$E$109","v":2.1933333333333332E-2},3.2233333333333329E-2,4.2533333333333333E-2,5.2833333333333336E-2,6.3133333333333333E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2]
[null,null,"Tariff ",null,null,0.1661,0.17108300000000001,0.17621549000000003,0.18150195470000002,0.18694701334100003,0.19255542374123003,0.19833208645346692,0.20428204904707092,0.21041051051848306,0.21672282583403754,0.21672282583403754,0.21672282583403754,0.21672282583403754,0.21672282583403754,0.21672282583403754,0.21672282583403754,0.21672282583403754,0.21672282583403754,0.21672282583403754,0.21672282583403754]
[null,null,"Cost / Charge",null,{"$f":"175/3","v":58.333333333333336},{"$f":"$E$111*F110","v":9.6891666666666669},{"$f":"$E$111*G110","v":9.9798416666666672},10.279236916666669,10.587614024166669,10.90524244489167,11.232399718238419,11.569371709785571,11.916452861079138,12.273946446911513,12.642164840318857,12.642164840318857,12.642164840318857,12.642164840318857,12.642164840318857,12.642164840318857,12.642164840318857,12.642164840318857,12.642164840318857,12.642164840318857,12.642164840318857]
[null,null,"Annual Charges",null,null,{"$f":"F107*365","v":2749.91},{"$f":"G107*365","v":4971.2999999999993},7942.4000000000005,10541.199999999999,12497.6,13099.85,13492.845500000001,13897.630865000001,14314.559790950003,14743.996584678502,15186.316482218857,15641.905976685423,16111.163155985985,16594.498050665563,17092.332992185533,17605.102981951099,18133.256071409633,18677.253753551922,19237.571366158478,19814.698507143232]
[null,null,"Annual Cost",null,null,{"$f":"F112*F111","v":26644.336308333332},{"$f":"G112*G111","v":49612.786877499995},81641.811286933356,111606.15695154568,136289.35797927814,147142.75144896554,156103.74501220757,165610.463083451,175696.14028523318,186396.03522860387,191987.91628546198,197747.55377402584,203679.98038724661,209790.37979886399,216084.09119282995,222566.61392861485,229243.6123464733,236120.92071686752,243204.54833837351,250500.68478852473]
[null,null,"Price per Charge",null,0.03,50,{"$f":"F114*(1+$E$114)","v":51.5},{"$f":"G114*(1+$E$114)","v":53.045000000000002},54.63635,56.275440500000002,57.963703715000001,59.702614826450002,61.493693271243501,63.338504069380811,65.238659191462233,67.195818967206108,69.211693536222299,71.288044342308964,73.42668567257823,75.629486242755576,77.898370830038246,80.235321954939394,82.642381613587574,85.121653061995204,87.675302653855056]
[null,null,"Revenue ",null,null,{"$f":"F114*F112","v":137495.5},{"$f":"G114*G112","v":256021.94999999995},421304.60800000007,575932.69261999999,703307.94519280002,759315.82411094278,805558.15779929922,854616.64960927656,906662.80357048172,961878.56830792385,1020456.9731178767,1082602.8027807553,1148533.3134701033,1218478.9922604326,1292684.3628890931,1371408.8405890388,1454927.6389809113,1543532.7321948488,1637533.8755855151,1737259.6886086727]
[null,null,"Net  Income",null,null,{"$f":"F115-F113","v":110851.16369166668},{"$f":"G115-G113","v":206409.16312249994},339662.79671306669,464326.53566845431,567018.58721352182,612173.07266197726,649454.41278709169,689006.18652582553,730966.66328524856,775482.53307931998,828469.0568324147,884855.24900672946,944853.33308285673,1008688.6124615686,1076600.2716962632,1148842.2266604239,1225684.026634438,1307411.8114779813,1394329.3272471416,1486759.0038201481]
[null,null,"NY Incentive",null,null,266600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility  Incentive",null,null,20571,17142,13713,10287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Space / Charge",null,null,6.5,6.6950000000000003,6.8958500000000003,7.1027255,7.3158072650000001,7.5352814829500003,7.7613399274385007,7.9941801252616562,8.2340055290195053,8.4810256948900911,8.7354564657367941,8.9975201597088983,9.2674457645001649,9.5454691374351697,9.8318332115582248,10.126788207904971,10.43059185414212,10.743509609766384,11.065814898059376,11.397789345001158]
[null,null,"Annual Space",null,null,17874.415000000001,33282.853499999997,54769.599040000008,74871.250040599989,91430.032875064004,98711.057134422561,104722.56051390892,111100.16444920597,117866.16446416262,125044.21388003012,132659.40650532398,140738.36436149818,149309.33075111342,158402.26899385621,168048.9671755821,178283.14927657502,189140.59306751846,200659.25518533034,212879.40382611693,225843.75951912749]
[null,null,"Annual Lease",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Annual Net Rev",null,null,128725.57869166668,239692.01662249994,394432.3957530667,539197.78570905433,658448.62008858589,710884.12979639985,754176.97330100066,800106.3509750315,848832.82774941123,900526.74695935007,961128.46333773865,1025593.6133682276,1094162.6638339702,1167090.8814554247,1244649.2388718454,1327125.375936999,1414824.6197019564,1508071.0666633116,1607208.7310732584,1712602.7633392755]
[null,null,"Net Annual Income","Baseline",null,149296.57869166668,256834.01662249994,408145.3957530667,549484.78570905433,658448.62008858589,710884.12979639985,754176.97330100066,800106.3509750315,848832.82774941123,900526.74695935007,961128.46333773865,1025593.6133682276,1094162.6638339702,1167090.8814554247,1244649.2388718454,1327125.375936999,1414824.6197019564,1508071.0666633116,1607208.7310732584,1712602.7633392755]
[null,null,"Monthly Revenue",null,null,12947.492916666668,24108.733624999993,39672.850586666675,54233.661888383329,66228.164838988669,71502.240103780437,75856.726526100669,80476.401171540216,85377.414002887032,90576.898515662833,96093.031635266729,101945.09726185446,108153.55368510139,114740.10510452406,121727.7775053896,129140.99915546783,137005.68600403582,145349.33228168159,154201.10661763599,163591.95401064999]
[null,null,"Monthly  Costs",null,null,2220.3613590277778,4134.3989064583329,6803.4842739111127,9300.5130792954733,11357.446498273179,12261.895954080463,13008.645417683963,13800.871923620916,14641.345023769432,15533.00293571699,15998.993023788498,16478.962814502152,16973.331698937218,17482.531649905333,18007.007599402496,18547.217827384571,19103.634362206107,19676.743393072295,20267.045694864461,20875.057065710393]
[null,null,"Start Flag Yr Flag",null,null,"2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01"]

{"sheet":"Tax Inputs","index":12,"n_rows":214,"n_cols":21,"rows_kept":214,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Investment Tax Credit Inputs"]
[null,null,"Project Completion Date",null,"Date"]
[]
[null,null,"Quarter of ITC Relative to Construction Completion",null,"Quarter",1]
[]
[null,null,"FMV Write-up for EV Charging",null,"%",0]
[null,null,"FMV Write-up for Energy Efficiency",null,"%",0]
[null,null,"FMV Write-up for Solar",null,"%",0]
[null,null,"FMV Write-up for Battery Storage",null,"%",0]
[]
[null,null,"ITC Percent on Energy Efficiency",null,"%",0]
[]
[null,null,"Percent of ITC Qualifying for ITC - EV Charging",null,"%",1]
[null,null,"Percent of ITC Qualifying for ITC - Energy Efficiency",null,"%",0]
[null,null,"Percent of ITC Qualifying for ITC - Solar",null,"%",1]
[null,null,"Percent of ITC Qualifying for ITC - CHP",null,"%",1]
[null,null,"Percent of ITC Qualifying for ITC - Battery Storage",null,"%",1]
[null,null," "]
[null,null,"Income Tax Ratio",null,"%",0.21]
[null,null,"Carryforward Limitation",null,"%",0.8]
[]
[null,"197D Taxable Income Deduction"]
[null,null,"Deduction per Square Foot -- Energy Efficiency",null,"$/ft2",5]
[null,null,"Period of Deduction",null,"Period"]
[]
[]
[]
[]
[null,"Tax Depreciation"]
[]
[null,null,"Bonus Depreciation - Solar"]
[null,null,null,"Calendar Year",null,2018,2023,2024,2025,2026,2027]
[null,null,null,"Percent Bonus Depreciation","%",1,0.8,0.6,0.4,0.2,0]
[null,null,null,"Remainin MACRS ","%",{"$f":"1-F36","v":0},0.19999999999999996,0.4,0.6,0.8,1]
[]
[null,null,null,"A business with a solar PV system placed in service between January 1, 2018, and December 31, 2022, can elect to claim a 100% bonus depreciation. "]
[null,null,null,"Starting in 2023, the percentage of capital equipment that can be expensed immediately drops 20% per year (e.g., 80% in 2023 and 60% in 2024) until the provision drops to 0% in 2027.[34]"]
[]
[null,null,"Bonus Depreciation - Energy Efficiency",null,"%",0,0,0,0,0,0]
[]
[]
[null,"MACRS Depreciation"]
[null,null,"Depreciation Life",null,"Years",5]
[null,null,"Apply 1/2 Year",null,"Flag",true]
[]
[null,null,"ITC Reduction to Base for Depreciation",null,"%",0.5]
[]
[null,null,"Year",null,null,0,1,2,3,4,5,6,7]
[null,null,null,"Declining Balance",2,null,{"$f":"VDB(1,0,$F$46,F51,G51,$E$52)","v":0.4},{"$f":"VDB(1,0,$F$46,G51,H51,$E$52)","v":0.24},{"$f":"VDB(1,0,$F$46,H51,I51,$E$52)","v":0.14399999999999999},{"$f":"VDB(1,0,$F$46,I51,J51,$E$52)","v":0.108},{"$f":"VDB(1,0,$F$46,J51,K51,$E$52)","v":0.108}]
[null,null,null,"1/2 Year",null,null,{"$f":"G52/2","v":0.2},{"$f":"G52/2+H52/2","v":0.32},{"$f":"H52/2+I52/2","v":0.192},{"$f":"I52/2+J52/2","v":0.126},{"$f":"J52/2+K52/2","v":0.108},{"$f":"K52/2+L52/2","v":5.3999999999999999E-2}]
[]
[null,null,null,"Date of Solar Operation",null,{"$f":"'Constant Inputs - Operation'!G232","v":"2024-09-01"}]
[null,null,null,"Apply 1/2 Year",null,{"$f":"MONTH(F55)<7","v":false}]
[]
[null,null,null,"Depreciation Rate Applied",null,null,{"$f":"IF($F$56,G53,G52)","v":0.4},{"$f":"IF($F$56,H53,H52)","v":0.24},0.14399999999999999,0.108,0.108,0]
[]
[null,null,"Straight Line Depreciation for Building Modifications",null,null,39]
[]
[null,"Solar Flags - ITC"]
[null,null,"ITC Flag (ITC is TRUE; PTC is FALSE)",null,null,true]
[]
[null,null,"Meets Labor Requirements",null,null,true]
[null,null,"Does not Meet Labor Requirement",null,null,{"$f":"NOT(F65)","v":false}]
[]
[null,null,"Domestic Content Bonus",null,null,true]
[null,null,"Energy Community Bonus",null,null,true]
[]
[null,null,"Less than 5 MW in LMI Community",null,null,true]
[null,null,"Indian Land",null,null,true]
[]
[null,null,"Qualified Low-income Residential",null,null,false]
[null,null,"Qualified Low-income Economic Benefit",null,null,false]
[]
[null,null,"Total ITC"]
[]
[null,null,null,null,null,"Start of Construction"]
[]
[null,"ITC",null,null,null,2019,2020,2021,2022,2023,2034,2035,2036]
[]
[null,null,"Meets Labor Requirement"]
[null,null,null,"Base Credit",null,0.3,0.26,0.3,0.3,0.3,0.22500000000000001,0.15,0]
[null,null,null,"Domestic Content Bonus",null,null,null,null,null,0.1,7.4999999999999997E-2,0.05,0]
[null,null,null,"Energy Community Bonus",null,null,null,null,null,0.1,7.4999999999999997E-2,0.05,0]
[]
[null,null,"Does Not Meet Labor Requirement"]
[null,null,null,"Base Credit",null,0.3,0.26,0.06,4.4999999999999998E-2,0.03,0,0.15,0]
[null,null,null,"Domestic Content Bonus",null,null,null,null,null,0.02,1.4999999999999999E-2,0.01,0]
[null,null,null,"Energy Community Bonus",null,null,null,null,null,0.02,1.4999999999999999E-2,0.01,0]
[]
[null,null,"Low Income Bonus"]
[null,null,null,"Cap per Year",null,1800,"MWH"]
[null,null,null,"Less than 5 MW in LMI Community",null,null,null,null,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Qualified Low-income Economic Benefit",null,null,null,null,0.2,0.2,0.2,0.2,0.2]
[]
[]
[null,"PTC - Cents/kWh 2022",null,null,null,null,null,{"$f":"H81","v":2021},{"$f":"I81","v":2022},2023,2034,2035,2036]
[]
[null,null,"Base Credit",null,null,null,null,null,2.6,2.6,2,1.3,0]
[null,null,"Domestic Content Bonus",null,null,null,null,null,null,0.3,0.2,0.1,0]
[null,null,"Energy Community Bonus",null,null,null,null,null,null,0.3,0.2,0.1,0]
[]
[null,null,"Base Credit",null,null,null,null,null,0.5,0.5,0.4,0.3,0]
[null,null,"Domestic Content Bonus",null,null,null,null,null,null,0.1,0,0,0]
[null,null,"Energy Community Bonus",null,null,null,null,null,null,0.1,0.1,0.1,0]
[]
[null,null,null,null,null,null,null,{"$f":"H99","v":2021},{"$f":"I99","v":2022},2023,2034,2035,2036]
[null,null,"PTC Inflation per Year",null,null,null,null,0.01,0.05,0.03,0.02,0.02,0.02]
[]
[null,null,"PTC Inflation Month",null,"2020-01-01",{"$f":"TEXT(E112,\"mmmm\")","v":"January"},{"$f":"MONTH(E112)","v":1}]
[]
[]
[null,"Building Perspective"]
[null,null,"Building Owner Contribution (Non-Solarized Fascade)",null,null,5500000]
[]
[]
[null,null,null,null,null,"https://www.energy.gov/sites/default/files/2022-10/Comparison-ITC-PTC-w-bonus-depreciation-Chart.png"]
[]
[null,null,null,null,null,"https://www.energy.gov/sites/default/files/2022-10/"]
[]
[null,null,null,null,null,"https://www.energy.gov/eere/solar/federal-solar-tax-credits-businesses"]
[]
[null,null,"Solar systems that are placed in service in 2022 or later and begin construction before 2033 are eligible for a 30% ITC or a 2.6 ¢/kWh[3] "]
[null,null,"PTC if they meet labor requirements issued by the Treasury Department[4] or are under 1 megawatt (MW)[5] in size."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Start of Construction"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,2020,2021,2022,2023,2034,2035,2036]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Base Credit",null,0.3,0.26,0.3,0.3,0.3,0.22500000000000001,0.15,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Domestic Content Bonus",null,null,null,null,null,0.1,7.4999999999999997E-2,0.05,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Energy Community Bonus",null,null,null,null,null,0.1,7.4999999999999997E-2,0.05,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Base Credit",null,0.3,0.26,0.06,4.4999999999999998E-2,0.03,0,0.15,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Domestic Content Bonus",null,null,null,null,null,0.02,1.4999999999999999E-2,0.01,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Energy Community Bonus",null,null,null,null,null,0.02,1.4999999999999999E-2,0.01,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Cap per Year",null,1800,"MWH"]
[null,null,null,null,null,null,null,null,null,null,null,"Less than 5 MW in LMI Community",null,null,null,null,0.1,0.1,0.1,0.1,0.1]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Qualified Low-income Economic Benefit",null,null,null,null,0.2,0.2,0.2,0.2,0.2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Base Credit",null,null,null,null,2.6,2.6,2,1.3,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Domestic Content Bonus",null,null,null,null,null,0.3,0.2,0.1,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Energy Community Bonus",null,null,null,null,null,0.3,0.2,0.1,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Base Credit",null,null,null,null,0.5,0.5,0.4,0.3,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Domestic Content Bonus",null,null,null,null,null,0.1,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Energy Community Bonus",null,null,null,null,null,0.1,0.1,0.1,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"To calculate the ITC, you multiply the applicable tax credit percentage by the “tax basis,” or the amount spent on eligible property. Eligible property includes the following:"]
[]
[null,null,null,"Solar PV panels, inverters, racking, balance-of-system equipment, and sales and use taxes on the equipment;"]
[null,null,null,"CSP equipment necessary to generate electricity, heat or cool a structure, or to provide solar process heat;"]
[null,null,null,"Installation costs and certain prorated indirect costs;"]
[null,null,null,"Step-up transformers, circuit breakers, and surge arrestors;"]
[null,null,null,"Energy storage devices that have a capacity rating of 5 kilowatt hours or greater (even if not charged with solar)[9]"]
[null,null,null,"For projects 5 MW or less, the tax basis can include the interconnection property costs spent by the project owner to "]
[null,null,null,"enable distribution and transmission of the electricity produced or stored by the system—this can include costs that "]
[null,null,null,"are incurred beyond the point at which the energy property interconnects to the distribution or transmission systems. [10]"]
[]
[null,null,null,"Most taxpayers who claim the business solar ITC can use an accelerated depreciation schedule[29], which allows for a greater depreciation expense in the early years of the life of an asset, and effectively "]
[null,null,null,"reducing the overall cost of a solar installation.[30] Depreciation is considered an expense, so having a larger amount to depreciate during the tax year results in a smaller overall tax liability."]
[]
[]
[null,null,null,"Note that while the ITC is a tax credit—a dollar-for-dollar reduction in taxes owed—depreciation is a deduction, meaning it only reduces a business’s taxes by the depreciation amount"]
[null,null,null," multiplied by the business’s tax rate (see below for an example)."]
[null,null,null,"When the business ITC is claimed, accelerated depreciation rules allow the full tax basis minus half the ITC[31] to be depreciated over a five-year depreciation schedule using a half-year convention.[32] "]
[null,null,null,"Any unused depreciation can be carried forward indefinitely.[33] Under the rules of this depreciation schedule, taxpayers are allowed to deduct a larger portion of this amount in earlier years, "]
[null,null,null,"giving them the benefit of a greater immediate reduction in federal tax liability."]
[]
[]
[null,null,null,"The production tax credit (PTC) is a per kilowatt-hour (kWh) tax credit for electricity generated by solar and other qualifying technologies for the first 10 years of a system’s operation. "]
[null,null,null,"It reduces the federal income tax liability and is adjusted annually for inflation.[2]"]
[]
[null,null,null,"Generally, project owners cannot claim both the ITC and the PTC for the same property, although they could claim different credits for co-located systems, like solar and storage, "]
[null,null,null,"depending on what further guidance is issued by the IRS. Other types of renewable energy and storage technologies are also eligible for the ITC but are beyond the scope of this webpage."]
[]
[null,null,null,"Solar systems that are placed in service in 2022 or later and begin construction before 2033 are eligible for a 30% ITC "]
[null,null,null,"or a 2.6 ¢/kWh[3] PTC if they meet labor requirements issued by the Treasury Department[4] or are under 1 megawatt (MW)[5] in size."]
[]
[null,null,null,"The PTC, as written, has a full value of 1.5 ¢/kWh in 1992 dollars, but is adjusted each year using “GDP implicit price deflator” published by the Department of Commerce. "]
[null,null,null,"The reduced “base rate” offered to solar systems that do not meet the prevailing wage and apprenticeship requirements has a value of 0.3 ¢/kWh in 1992 dollars. In the event of rounding, "]
[null,null,null,"the 1.5 ¢/kWh rate is rounded to the nearest 0.1 cent, while the 0.3 ¢/kWh is rounded to the nearest 0.05 cent. "]
[null,null,null,"The Internal Revenue Service publish a 2022 value of 2.6 ¢/kWh in May. Some have argued that with the passage of IRA, "]
[null,null,null,"this value should be increased, however Treasury has yet to issue additional guidance."]

{"sheet":"Tax Equity Partner Inputs","index":13,"n_rows":87,"n_cols":24,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Partner Scenario"]
[null,null,null,null,3]
[]
[null,null,null,null,"Index","Applied Case",null,"Direct ITC Case","Base Tax Equity Case","Inverted Lease Case","Tax Equity Case with Sale","Alternative Tax Equity Case","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,1,2,3,4,5]
[null,"Tax Equity Allocation"]
[null,null,"Apply Direct Payment for ITC",null,{"$f":"INDEX(H7:L7,$E$2)","v":false},true,null,true,false,false,false,false]
[null,null,"Payment for Direct Transfer of ITC",null,{"$f":"INDEX(H8:L8,$E$2)","v":0.9},{"$f":"G8/100","v":0.9},90,0.9,0.9,0.9,0.9,0.9]
[null,null,"ITC Realized Date for Solar Project",null,{"$f":"INDEX(H9:L9,$E$2)","v":"2024-09-01"},{"$f":"E9","v":"2024-09-01"},null,{"$f":"'Constant Inputs - Operation'!$F$232","v":"2024-09-01"},{"$f":"'Constant Inputs - Operation'!$F$232","v":"2024-09-01"},{"$f":"'Constant Inputs - Operation'!$F$232","v":"2024-09-01"},{"$f":"'Constant Inputs - Operation'!$F$232","v":"2024-09-01"},{"$f":"'Constant Inputs - Operation'!$F$232","v":"2024-09-01"}]
[null,null,"Payment for ITC Date",null,{"$f":"INDEX(H10:L10,$E$2)","v":"2023-09-01"},{"$f":"E10","v":"2023-09-01"},null,{"$f":"'Constant Inputs - Operation'!G228","v":"2023-09-01"},{"$f":"H10","v":"2023-09-01"},{"$f":"I10","v":"2023-09-01"},"2023-09-01","2023-09-01"]
[]
[null,null,"Fixed Flip Years",null,{"$f":"INDEX(H12:L12,$E$2)","v":5},{"$f":"E12","v":5},null,5,5,5,5,5]
[null,null,"End of Time Based Flip Period",null,{"$f":"INDEX(H13:L13,$E$2)","v":"2029-09-01"},{"$f":"E13","v":"2029-09-01"},null,{"$f":"EDATE(H9,H12*12)","v":"2029-09-01"},{"$f":"EDATE(I9,I12*12)","v":"2029-09-01"},{"$f":"EDATE(J9,J12*12)","v":"2029-09-01"},"2029-09-01","2029-09-01"]
[]
[null,"Tax Investor Allocation Percent"]
[null,null,"Percent of ITC (Contribution Ratio)",null,{"$f":"INDEX(H16:L16,$E$2)","v":1.3},{"$f":"G16/100","v":1.4},140,1.3,1.3,1.3,1.3,1.3]
[]
[null,null,"Tax Investor Annual Preferred Yield",null,{"$f":"INDEX(H18:L18,$E$2)","v":0.03},{"$f":"E18","v":0.03},null,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,"Share of Income - Pre-Flip",null,{"$f":"INDEX(H20:L20,$E$2)","v":0.99},{"$f":"E20","v":0.99},null,0.99,0.99,0.99,0.99,0.99]
[null,null,"Share of Income - Post-Flip",null,{"$f":"INDEX(H21:L21,$E$2)","v":1.0000000000000009E-2},{"$f":"E21","v":1.0000000000000009E-2},null,{"$f":"1-H20","v":1.0000000000000009E-2},{"$f":"1-I20","v":1.0000000000000009E-2},{"$f":"1-J20","v":1.0000000000000009E-2},{"$f":"1-K20","v":1.0000000000000009E-2},{"$f":"1-L20","v":1.0000000000000009E-2}]
[]
[null,null,"Share of Cash Flow - Pre-Flip",null,{"$f":"INDEX(H23:L23,$E$2)","v":0.05},{"$f":"E23","v":0.05},null,0.05,0.05,0.05,0.05,0.05]
[null,null,"Share of Cash Flow - Post-Flip",null,{"$f":"INDEX(H24:L24,$E$2)","v":0.05},{"$f":"E24","v":0.05},null,0.05,0.05,0.05,0.05,0.05]
[]
[null,"Sponsor Income and Distribution Percent"]
[null,null,"Share of Income - Pre-Flip",null,{"$f":"INDEX(H27:L27,$E$2)","v":1.0000000000000009E-2},{"$f":"E27","v":1.0000000000000009E-2},null,{"$f":"1-H20","v":1.0000000000000009E-2},{"$f":"1-I20","v":1.0000000000000009E-2},1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2]
[null,null,"Share of Income - Post-Flip",null,{"$f":"INDEX(H28:L28,$E$2)","v":0.99},{"$f":"E28","v":0.99},null,{"$f":"1-H21","v":0.99},0.99,0.99,0.99,0.99]
[]
[null,null,"Share of Cash Flow - Pre-Flip",null,{"$f":"INDEX(H30:L30,$E$2)","v":0.95},{"$f":"E30","v":0.95},null,{"$f":"1-H23","v":0.95},{"$f":"1-I23","v":0.95},0.95,0.95,0.95]
[null,null,"Share of Cash Flow - Post-Flip",null,{"$f":"INDEX(H31:L31,$E$2)","v":0.95},{"$f":"E31","v":0.95},null,{"$f":"1-H24","v":0.95},0.95,0.95,0.95,0.95]
[]
[null,"Yield Based Flip",null,null,0,0]
[]
[null,null,"Pre-Flip Building"]
[null,null,"Pre-Flip Developer"]
[]
[null,null,"Post-Flip Building"]
[]
[null,"Preferred Yield",null,null,null,null,null,null,0.03,0.03,0.03,0.03]
[]
[null,null,"Start of EE",null,{"$f":"'Constant Inputs - Operation'!$G$124","v":"2023-10-01"}]
[null,null,"Start of Solar",null,{"$f":"'Constant Inputs - Operation'!$G$232","v":"2024-09-01"}]
[null,null,"Start of CHP",null,{"$f":"'Constant Inputs - Operation'!$G$281","v":"2024-09-01"}]
[]
[]
[null,"Debt Terms"]
[null,null,"COD for Debt",null,"Date",{"$f":"MAX(E42:E44)","v":"2024-09-01"}]
[null,null,"DSCR for Debt Sizing",null,"x",1.6]
[null,null,"Maximum Debt to Capital",null,"%",0.7]
[]
[null,null,"Debt Tenor",null,"Years",15]
[null,null,"Interest Rate",null,"%",0.06]
[]
[null,null,"End of Repayment",null,"Date",{"$f":"EDATE(F48,F52*12)","v":"2039-09-01"}]
[]
[null,"Buidling Owner"]
[null,null,"Budget for Full Solarized Fascade",null,{"$f":"'Constant Inputs - Operation'!G358","v":0},null,null,{"$f":"'Constant Inputs - Operation'!I358","v":13457574},{"$f":"'Constant Inputs - Operation'!J358","v":13457574},{"$f":"'Constant Inputs - Operation'!K358","v":13457574},{"$f":"'Constant Inputs - Operation'!L358","v":13457574},{"$f":"'Constant Inputs - Operation'!L358","v":13457574}]
[null,null,"Total ITC",null,0.6,null,null,0.6,0.6,0.6,0.6,0.6]
[null,null,"Tax Equity Contribution Ratio",null,0.9,null,null,0.9,0.9,0.9,0.9,0.9]
[null,null,"Tax Equity Contribution",null,{"$f":"E60*E59*E58","v":0},null,null,{"$f":"H60*H59*H58","v":7267089.9600000009},{"$f":"I60*I59*I58","v":7267089.9600000009},{"$f":"J60*J59*J58","v":7267089.9600000009},{"$f":"K60*K59*K58","v":7267089.9600000009},{"$f":"L60*L59*L58","v":7267089.9600000009}]
[]
[null,null,"Remaining Investment",null,{"$f":"E58-E61","v":0},null,null,{"$f":"H58-H61","v":6190484.0399999991},{"$f":"I58-I61","v":6190484.0399999991},{"$f":"J58-J61","v":6190484.0399999991},{"$f":"K58-K61","v":6190484.0399999991},{"$f":"L58-L61","v":6190484.0399999991}]
[]
[null,null,"Building Owner Contribution (Non-Solarized Fascade)",null,5500000,null,null,5500000,5500000,5500000,5500000,5500000]
[]
[null,null,"Developer/Asset Manger",null,{"$f":"E63-E65","v":-5500000},null,null,{"$f":"H63-H65","v":690484.03999999911},{"$f":"I63-I65","v":690484.03999999911},{"$f":"J63-J65","v":690484.03999999911},{"$f":"K63-K65","v":690484.03999999911},{"$f":"L63-L65","v":690484.03999999911}]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"TRANSPOSE(H4:V4)","v":"Direct ITC Case"}]
[null,null,null,"Base Tax Equity Case"]
[null,null,null,"Inverted Lease Case"]
[null,null,null,"Tax Equity Case with Sale"]
[null,null,null,"Alternative Tax Equity Case"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]

{"sheet":"Emission Inputs","index":14,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"https://www.epa.gov/energy/greenhouse-gas-equivalencies-calculator#results"]

{"sheet":"Operating Model - Monthly","index":15,"n_rows":638,"n_cols":407,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"Period",null,null,"Units","Driver","Driver",null,null,"Sum",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]
[null,null,"Month",null,null,null,null,null,null,null,null,{"$f":"EDATE('Constant Inputs - Operation'!G10,-1)","v":"2021-12-01"},"2022-01-01",{"$f":"EDATE(M2,1)","v":"2022-02-01"},"2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","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",{"$f":"EDATE(BY2,1)","v":"2027-06-01"},"2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01",{"$f":"EDATE(EK2,1)","v":"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","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",{"$f":"EDATE(GW2,1)","v":"2038-02-01"},"2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01",{"$f":"EDATE(JI2,1)","v":"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","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",{"$f":"EDATE(KZ2,1)","v":"2047-01-01"},{"$f":"EDATE(LA2,1)","v":"2047-02-01"},{"$f":"EDATE(LB2,1)","v":"2047-03-01"},{"$f":"EDATE(LC2,1)","v":"2047-04-01"},{"$f":"EDATE(LD2,1)","v":"2047-05-01"},{"$f":"EDATE(LE2,1)","v":"2047-06-01"},{"$f":"EDATE(LF2,1)","v":"2047-07-01"},{"$f":"EDATE(LG2,1)","v":"2047-08-01"},{"$f":"EDATE(LH2,1)","v":"2047-09-01"},{"$f":"EDATE(LI2,1)","v":"2047-10-01"},{"$f":"EDATE(LJ2,1)","v":"2047-11-01"},{"$f":"EDATE(LK2,1)","v":"2047-12-01"},{"$f":"EDATE(LL2,1)","v":"2048-01-01"},{"$f":"EDATE(LM2,1)","v":"2048-02-01"},{"$f":"EDATE(LN2,1)","v":"2048-03-01"},{"$f":"EDATE(LO2,1)","v":"2048-04-01"},{"$f":"EDATE(LP2,1)","v":"2048-05-01"},{"$f":"EDATE(LQ2,1)","v":"2048-06-01"},{"$f":"EDATE(LR2,1)","v":"2048-07-01"},{"$f":"EDATE(LS2,1)","v":"2048-08-01"},{"$f":"EDATE(LT2,1)","v":"2048-09-01"},{"$f":"EDATE(LU2,1)","v":"2048-10-01"},{"$f":"EDATE(LV2,1)","v":"2048-11-01"},{"$f":"EDATE(LW2,1)","v":"2048-12-01"},{"$f":"EDATE(LX2,1)","v":"2049-01-01"},{"$f":"EDATE(LY2,1)","v":"2049-02-01"},{"$f":"EDATE(LZ2,1)","v":"2049-03-01"},{"$f":"EDATE(MA2,1)","v":"2049-04-01"},{"$f":"EDATE(MB2,1)","v":"2049-05-01"},{"$f":"EDATE(MC2,1)","v":"2049-06-01"},{"$f":"EDATE(MD2,1)","v":"2049-07-01"},{"$f":"EDATE(ME2,1)","v":"2049-08-01"},{"$f":"EDATE(MF2,1)","v":"2049-09-01"},{"$f":"EDATE(MG2,1)","v":"2049-10-01"},{"$f":"EDATE(MH2,1)","v":"2049-11-01"},{"$f":"EDATE(MI2,1)","v":"2049-12-01"},{"$f":"EDATE(MJ2,1)","v":"2050-01-01"},{"$f":"EDATE(MK2,1)","v":"2050-02-01"},{"$f":"EDATE(ML2,1)","v":"2050-03-01"},{"$f":"EDATE(MM2,1)","v":"2050-04-01"},{"$f":"EDATE(MN2,1)","v":"2050-05-01"},{"$f":"EDATE(MO2,1)","v":"2050-06-01"},{"$f":"EDATE(MP2,1)","v":"2050-07-01"},{"$f":"EDATE(MQ2,1)","v":"2050-08-01"},{"$f":"EDATE(MR2,1)","v":"2050-09-01"},{"$f":"EDATE(MS2,1)","v":"2050-10-01"},{"$f":"EDATE(MT2,1)","v":"2050-11-01"},{"$f":"EDATE(MU2,1)","v":"2050-12-01"},{"$f":"EDATE(MV2,1)","v":"2051-01-01"},{"$f":"EDATE(MW2,1)","v":"2051-02-01"},{"$f":"EDATE(MX2,1)","v":"2051-03-01"},{"$f":"EDATE(MY2,1)","v":"2051-04-01"},{"$f":"EDATE(MZ2,1)","v":"2051-05-01"},{"$f":"EDATE(NA2,1)","v":"2051-06-01"},{"$f":"EDATE(NB2,1)","v":"2051-07-01"},{"$f":"EDATE(NC2,1)","v":"2051-08-01"},{"$f":"EDATE(ND2,1)","v":"2051-09-01"},{"$f":"EDATE(NE2,1)","v":"2051-10-01"},{"$f":"EDATE(NF2,1)","v":"2051-11-01"},{"$f":"EDATE(NG2,1)","v":"2051-12-01"},{"$f":"EDATE(NH2,1)","v":"2052-01-01"},{"$f":"EDATE(NI2,1)","v":"2052-02-01"},{"$f":"EDATE(NJ2,1)","v":"2052-03-01"},{"$f":"EDATE(NK2,1)","v":"2052-04-01"},{"$f":"EDATE(NL2,1)","v":"2052-05-01"},{"$f":"EDATE(NM2,1)","v":"2052-06-01"},{"$f":"EDATE(NN2,1)","v":"2052-07-01"},{"$f":"EDATE(NO2,1)","v":"2052-08-01"},{"$f":"EDATE(NP2,1)","v":"2052-09-01"},{"$f":"EDATE(NQ2,1)","v":"2052-10-01"},{"$f":"EDATE(NR2,1)","v":"2052-11-01"},{"$f":"EDATE(NS2,1)","v":"2052-12-01"},{"$f":"EDATE(NT2,1)","v":"2053-01-01"},{"$f":"EDATE(NU2,1)","v":"2053-02-01"},{"$f":"EDATE(NV2,1)","v":"2053-03-01"},{"$f":"EDATE(NW2,1)","v":"2053-04-01"},{"$f":"EDATE(NX2,1)","v":"2053-05-01"},{"$f":"EDATE(NY2,1)","v":"2053-06-01"},{"$f":"EDATE(NZ2,1)","v":"2053-07-01"},{"$f":"EDATE(OA2,1)","v":"2053-08-01"},{"$f":"EDATE(OB2,1)","v":"2053-09-01"},{"$f":"EDATE(OC2,1)","v":"2053-10-01"},{"$f":"EDATE(OD2,1)","v":"2053-11-01"},{"$f":"EDATE(OE2,1)","v":"2053-12-01"},{"$f":"EDATE(OF2,1)","v":"2054-01-01"},{"$f":"EDATE(OG2,1)","v":"2054-02-01"},{"$f":"EDATE(OH2,1)","v":"2054-03-01"},{"$f":"EDATE(OI2,1)","v":"2054-04-01"},{"$f":"EDATE(OJ2,1)","v":"2054-05-01"},{"$f":"EDATE(OK2,1)","v":"2054-06-01"},{"$f":"EDATE(OL2,1)","v":"2054-07-01"},{"$f":"EDATE(OM2,1)","v":"2054-08-01"},{"$f":"EDATE(ON2,1)","v":"2054-09-01"},{"$f":"EDATE(OO2,1)","v":"2054-10-01"},{"$f":"EDATE(OP2,1)","v":"2054-11-01"}]
[null,null,"End of Year",null,null,12,null,null,null,null,null,null,{"$f":"MOD(MONTH(M2),$F$3)=0","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"MOD(MONTH(BY2),$F$3)=0","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(EK2),$F$3)=0","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"MOD(MONTH(GW2),$F$3)=0","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"MOD(MONTH(JI2),$F$3)=0","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"MOD(MONTH(LA2),$F$3)=0","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"MOD(MONTH(NM2),$F$3)=0","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Annual counter",null,null,null,null,null,null,null,null,null,{"$f":"IF(J3,1, J4+1)","v":1},{"$f":"IF(M3,1, M4+1)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"IF(BX3,1, BX4+1)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(EJ3,1, EJ4+1)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IF(GV3,1, GV4+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"IF(JH3,1, JH4+1)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IF(KZ3,1, KZ4+1)","v":1},{"$f":"IF(LA3,1, LA4+1)","v":2},{"$f":"IF(LB3,1, LB4+1)","v":3},{"$f":"IF(LC3,1, LC4+1)","v":4},{"$f":"IF(LD3,1, LD4+1)","v":5},{"$f":"IF(LE3,1, LE4+1)","v":6},{"$f":"IF(LF3,1, LF4+1)","v":7},{"$f":"IF(LG3,1, LG4+1)","v":8},{"$f":"IF(LH3,1, LH4+1)","v":9},{"$f":"IF(LI3,1, LI4+1)","v":10},{"$f":"IF(LJ3,1, LJ4+1)","v":11},{"$f":"IF(LK3,1, LK4+1)","v":12},{"$f":"IF(LL3,1, LL4+1)","v":1},{"$f":"IF(LM3,1, LM4+1)","v":2},{"$f":"IF(LN3,1, LN4+1)","v":3},{"$f":"IF(LO3,1, LO4+1)","v":4},{"$f":"IF(LP3,1, LP4+1)","v":5},{"$f":"IF(LQ3,1, LQ4+1)","v":6},{"$f":"IF(LR3,1, LR4+1)","v":7},{"$f":"IF(LS3,1, LS4+1)","v":8},{"$f":"IF(LT3,1, LT4+1)","v":9},{"$f":"IF(LU3,1, LU4+1)","v":10},{"$f":"IF(LV3,1, LV4+1)","v":11},{"$f":"IF(LW3,1, LW4+1)","v":12},{"$f":"IF(LX3,1, LX4+1)","v":1},{"$f":"IF(LY3,1, LY4+1)","v":2},{"$f":"IF(LZ3,1, LZ4+1)","v":3},{"$f":"IF(MA3,1, MA4+1)","v":4},{"$f":"IF(MB3,1, MB4+1)","v":5},{"$f":"IF(MC3,1, MC4+1)","v":6},{"$f":"IF(MD3,1, MD4+1)","v":7},{"$f":"IF(ME3,1, ME4+1)","v":8},{"$f":"IF(MF3,1, MF4+1)","v":9},{"$f":"IF(MG3,1, MG4+1)","v":10},{"$f":"IF(MH3,1, MH4+1)","v":11},{"$f":"IF(MI3,1, MI4+1)","v":12},{"$f":"IF(MJ3,1, MJ4+1)","v":1},{"$f":"IF(MK3,1, MK4+1)","v":2},{"$f":"IF(ML3,1, ML4+1)","v":3},{"$f":"IF(MM3,1, MM4+1)","v":4},{"$f":"IF(MN3,1, MN4+1)","v":5},{"$f":"IF(MO3,1, MO4+1)","v":6},{"$f":"IF(MP3,1, MP4+1)","v":7},{"$f":"IF(MQ3,1, MQ4+1)","v":8},{"$f":"IF(MR3,1, MR4+1)","v":9},{"$f":"IF(MS3,1, MS4+1)","v":10},{"$f":"IF(MT3,1, MT4+1)","v":11},{"$f":"IF(MU3,1, MU4+1)","v":12},{"$f":"IF(MV3,1, MV4+1)","v":1},{"$f":"IF(MW3,1, MW4+1)","v":2},{"$f":"IF(MX3,1, MX4+1)","v":3},{"$f":"IF(MY3,1, MY4+1)","v":4},{"$f":"IF(MZ3,1, MZ4+1)","v":5},{"$f":"IF(NA3,1, NA4+1)","v":6},{"$f":"IF(NB3,1, NB4+1)","v":7},{"$f":"IF(NC3,1, NC4+1)","v":8},{"$f":"IF(ND3,1, ND4+1)","v":9},{"$f":"IF(NE3,1, NE4+1)","v":10},{"$f":"IF(NF3,1, NF4+1)","v":11},{"$f":"IF(NG3,1, NG4+1)","v":12},{"$f":"IF(NH3,1, NH4+1)","v":1},{"$f":"IF(NI3,1, NI4+1)","v":2},{"$f":"IF(NJ3,1, NJ4+1)","v":3},{"$f":"IF(NK3,1, NK4+1)","v":4},{"$f":"IF(NL3,1, NL4+1)","v":5},{"$f":"IF(NM3,1, NM4+1)","v":6},{"$f":"IF(NN3,1, NN4+1)","v":7},{"$f":"IF(NO3,1, NO4+1)","v":8},{"$f":"IF(NP3,1, NP4+1)","v":9},{"$f":"IF(NQ3,1, NQ4+1)","v":10},{"$f":"IF(NR3,1, NR4+1)","v":11},{"$f":"IF(NS3,1, NS4+1)","v":12},{"$f":"IF(NT3,1, NT4+1)","v":1},{"$f":"IF(NU3,1, NU4+1)","v":2},{"$f":"IF(NV3,1, NV4+1)","v":3},{"$f":"IF(NW3,1, NW4+1)","v":4},{"$f":"IF(NX3,1, NX4+1)","v":5},{"$f":"IF(NY3,1, NY4+1)","v":6},{"$f":"IF(NZ3,1, NZ4+1)","v":7},{"$f":"IF(OA3,1, OA4+1)","v":8},{"$f":"IF(OB3,1, OB4+1)","v":9},{"$f":"IF(OC3,1, OC4+1)","v":10},{"$f":"IF(OD3,1, OD4+1)","v":11},{"$f":"IF(OE3,1, OE4+1)","v":12},{"$f":"IF(OF3,1, OF4+1)","v":1},{"$f":"IF(OG3,1, OG4+1)","v":2},{"$f":"IF(OH3,1, OH4+1)","v":3},{"$f":"IF(OI3,1, OI4+1)","v":4},{"$f":"IF(OJ3,1, OJ4+1)","v":5},{"$f":"IF(OK3,1, OK4+1)","v":6},{"$f":"IF(OL3,1, OL4+1)","v":7},{"$f":"IF(OM3,1, OM4+1)","v":8},{"$f":"IF(ON3,1, ON4+1)","v":9},{"$f":"IF(OO3,1, OO4+1)","v":10},{"$f":"IF(OP3,1, OP4+1)","v":11}]
[null,null,"Month Number",null,null,null,null,null,null,null,null,null,{"$f":"MONTH(M2)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BY2)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EK2)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GW2)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JI2)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LU2)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OG2)","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Quarter Number",null,null,null,null,null,null,null,null,null,{"$f":"MOD(M5,3)=0","v":false},{"$f":"MOD(N5,3)=0","v":false},true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,{"$f":"MOD(BZ5,3)=0","v":true},false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,{"$f":"MOD(EL5,3)=0","v":false},false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,{"$f":"MOD(GX5,3)=0","v":false},true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,{"$f":"MOD(JJ5,3)=0","v":true},false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,{"$f":"MOD(LA5,3)=0","v":false},false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,{"$f":"MOD(NM5,3)=0","v":false},true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false]
[null,null,"Counter",null,null,null,null,null,null,null,null,0,{"$f":"IF(L6,1,L7+1)","v":1},{"$f":"IF(M6,1,M7+1)","v":2},3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,{"$f":"IF(BY6,1,BY7+1)","v":3},1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,{"$f":"IF(EK6,1,EK7+1)","v":1},2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,{"$f":"IF(GW6,1,GW7+1)","v":2},3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,{"$f":"IF(JI6,1,JI7+1)","v":3},1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,{"$f":"IF(KZ6,1,KZ7+1)","v":1},{"$f":"IF(LA6,1,LA7+1)","v":2},{"$f":"IF(LB6,1,LB7+1)","v":3},{"$f":"IF(LC6,1,LC7+1)","v":1},{"$f":"IF(LD6,1,LD7+1)","v":2},{"$f":"IF(LE6,1,LE7+1)","v":3},{"$f":"IF(LF6,1,LF7+1)","v":1},{"$f":"IF(LG6,1,LG7+1)","v":2},{"$f":"IF(LH6,1,LH7+1)","v":3},{"$f":"IF(LI6,1,LI7+1)","v":1},{"$f":"IF(LJ6,1,LJ7+1)","v":2},{"$f":"IF(LK6,1,LK7+1)","v":3},{"$f":"IF(LL6,1,LL7+1)","v":1},{"$f":"IF(LM6,1,LM7+1)","v":2},{"$f":"IF(LN6,1,LN7+1)","v":3},{"$f":"IF(LO6,1,LO7+1)","v":1},{"$f":"IF(LP6,1,LP7+1)","v":2},{"$f":"IF(LQ6,1,LQ7+1)","v":3},{"$f":"IF(LR6,1,LR7+1)","v":1},{"$f":"IF(LS6,1,LS7+1)","v":2},{"$f":"IF(LT6,1,LT7+1)","v":3},{"$f":"IF(LU6,1,LU7+1)","v":1},{"$f":"IF(LV6,1,LV7+1)","v":2},{"$f":"IF(LW6,1,LW7+1)","v":3},{"$f":"IF(LX6,1,LX7+1)","v":1},{"$f":"IF(LY6,1,LY7+1)","v":2},{"$f":"IF(LZ6,1,LZ7+1)","v":3},{"$f":"IF(MA6,1,MA7+1)","v":1},{"$f":"IF(MB6,1,MB7+1)","v":2},{"$f":"IF(MC6,1,MC7+1)","v":3},{"$f":"IF(MD6,1,MD7+1)","v":1},{"$f":"IF(ME6,1,ME7+1)","v":2},{"$f":"IF(MF6,1,MF7+1)","v":3},{"$f":"IF(MG6,1,MG7+1)","v":1},{"$f":"IF(MH6,1,MH7+1)","v":2},{"$f":"IF(MI6,1,MI7+1)","v":3},{"$f":"IF(MJ6,1,MJ7+1)","v":1},{"$f":"IF(MK6,1,MK7+1)","v":2},{"$f":"IF(ML6,1,ML7+1)","v":3},{"$f":"IF(MM6,1,MM7+1)","v":1},{"$f":"IF(MN6,1,MN7+1)","v":2},{"$f":"IF(MO6,1,MO7+1)","v":3},{"$f":"IF(MP6,1,MP7+1)","v":1},{"$f":"IF(MQ6,1,MQ7+1)","v":2},{"$f":"IF(MR6,1,MR7+1)","v":3},{"$f":"IF(MS6,1,MS7+1)","v":1},{"$f":"IF(MT6,1,MT7+1)","v":2},{"$f":"IF(MU6,1,MU7+1)","v":3},{"$f":"IF(MV6,1,MV7+1)","v":1},{"$f":"IF(MW6,1,MW7+1)","v":2},{"$f":"IF(MX6,1,MX7+1)","v":3},{"$f":"IF(MY6,1,MY7+1)","v":1},{"$f":"IF(MZ6,1,MZ7+1)","v":2},{"$f":"IF(NA6,1,NA7+1)","v":3},{"$f":"IF(NB6,1,NB7+1)","v":1},{"$f":"IF(NC6,1,NC7+1)","v":2},{"$f":"IF(ND6,1,ND7+1)","v":3},{"$f":"IF(NE6,1,NE7+1)","v":1},{"$f":"IF(NF6,1,NF7+1)","v":2},{"$f":"IF(NG6,1,NG7+1)","v":3},{"$f":"IF(NH6,1,NH7+1)","v":1},{"$f":"IF(NI6,1,NI7+1)","v":2},{"$f":"IF(NJ6,1,NJ7+1)","v":3},{"$f":"IF(NK6,1,NK7+1)","v":1},{"$f":"IF(NL6,1,NL7+1)","v":2},{"$f":"IF(NM6,1,NM7+1)","v":3},{"$f":"IF(NN6,1,NN7+1)","v":1},{"$f":"IF(NO6,1,NO7+1)","v":2},{"$f":"IF(NP6,1,NP7+1)","v":3},{"$f":"IF(NQ6,1,NQ7+1)","v":1},{"$f":"IF(NR6,1,NR7+1)","v":2},{"$f":"IF(NS6,1,NS7+1)","v":3},{"$f":"IF(NT6,1,NT7+1)","v":1},{"$f":"IF(NU6,1,NU7+1)","v":2},{"$f":"IF(NV6,1,NV7+1)","v":3},{"$f":"IF(NW6,1,NW7+1)","v":1},{"$f":"IF(NX6,1,NX7+1)","v":2},{"$f":"IF(NY6,1,NY7+1)","v":3},{"$f":"IF(NZ6,1,NZ7+1)","v":1},{"$f":"IF(OA6,1,OA7+1)","v":2},{"$f":"IF(OB6,1,OB7+1)","v":3},{"$f":"IF(OC6,1,OC7+1)","v":1},{"$f":"IF(OD6,1,OD7+1)","v":2},{"$f":"IF(OE6,1,OE7+1)","v":3},{"$f":"IF(OF6,1,OF7+1)","v":1},{"$f":"IF(OG6,1,OG7+1)","v":2},{"$f":"IF(OH6,1,OH7+1)","v":3},{"$f":"IF(OI6,1,OI7+1)","v":1},{"$f":"IF(OJ6,1,OJ7+1)","v":2},{"$f":"IF(OK6,1,OK7+1)","v":3},{"$f":"IF(OL6,1,OL7+1)","v":1},{"$f":"IF(OM6,1,OM7+1)","v":2},{"$f":"IF(ON6,1,ON7+1)","v":3},{"$f":"IF(OO6,1,OO7+1)","v":1},{"$f":"IF(OP6,1,OP7+1)","v":2}]
[null,null,"Counter for Date",null,null,null,null,null,null,null,null,null,{"$f":"3-M7","v":2},{"$f":"3-N7","v":1},0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,{"$f":"3-BZ7","v":0},2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,{"$f":"3-EL7","v":2},1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,{"$f":"3-GX7","v":1},0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,{"$f":"3-JJ7","v":0},2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,{"$f":"3-LV7","v":2},1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,1,0,2,{"$f":"3-OH7","v":1},0,2,1,0,2,1,0,2,1]
[null,null,"End of Quarter - For Sumif",null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(M2,M8)","v":"2022-03-31"},"2022-03-31","2022-03-31","2022-06-30","2022-06-30","2022-06-30","2022-09-30","2022-09-30","2022-09-30","2022-12-31","2022-12-31","2022-12-31","2023-03-31","2023-03-31","2023-03-31","2023-06-30","2023-06-30","2023-06-30","2023-09-30","2023-09-30","2023-09-30","2023-12-31","2023-12-31","2023-12-31","2024-03-31","2024-03-31","2024-03-31","2024-06-30","2024-06-30","2024-06-30","2024-09-30","2024-09-30","2024-09-30","2024-12-31","2024-12-31","2024-12-31","2025-03-31","2025-03-31","2025-03-31","2025-06-30","2025-06-30","2025-06-30","2025-09-30","2025-09-30","2025-09-30","2025-12-31","2025-12-31","2025-12-31","2026-03-31","2026-03-31","2026-03-31","2026-06-30","2026-06-30","2026-06-30","2026-09-30","2026-09-30","2026-09-30","2026-12-31","2026-12-31","2026-12-31","2027-03-31","2027-03-31","2027-03-31","2027-06-30",{"$f":"EOMONTH(BY2,BY8)","v":"2027-06-30"},"2027-06-30","2027-09-30","2027-09-30","2027-09-30","2027-12-31","2027-12-31","2027-12-31","2028-03-31","2028-03-31","2028-03-31","2028-06-30","2028-06-30","2028-06-30","2028-09-30","2028-09-30","2028-09-30","2028-12-31","2028-12-31","2028-12-31","2029-03-31","2029-03-31","2029-03-31","2029-06-30","2029-06-30","2029-06-30","2029-09-30","2029-09-30","2029-09-30","2029-12-31","2029-12-31","2029-12-31","2030-03-31","2030-03-31","2030-03-31","2030-06-30","2030-06-30","2030-06-30","2030-09-30","2030-09-30","2030-09-30","2030-12-31","2030-12-31","2030-12-31","2031-03-31","2031-03-31","2031-03-31","2031-06-30","2031-06-30","2031-06-30","2031-09-30","2031-09-30","2031-09-30","2031-12-31","2031-12-31","2031-12-31","2032-03-31","2032-03-31","2032-03-31","2032-06-30","2032-06-30","2032-06-30","2032-09-30","2032-09-30",{"$f":"EOMONTH(EK2,EK8)","v":"2032-09-30"},"2032-12-31","2032-12-31","2032-12-31","2033-03-31","2033-03-31","2033-03-31","2033-06-30","2033-06-30","2033-06-30","2033-09-30","2033-09-30","2033-09-30","2033-12-31","2033-12-31","2033-12-31","2034-03-31","2034-03-31","2034-03-31","2034-06-30","2034-06-30","2034-06-30","2034-09-30","2034-09-30","2034-09-30","2034-12-31","2034-12-31","2034-12-31","2035-03-31","2035-03-31","2035-03-31","2035-06-30","2035-06-30","2035-06-30","2035-09-30","2035-09-30","2035-09-30","2035-12-31","2035-12-31","2035-12-31","2036-03-31","2036-03-31","2036-03-31","2036-06-30","2036-06-30","2036-06-30","2036-09-30","2036-09-30","2036-09-30","2036-12-31","2036-12-31","2036-12-31","2037-03-31","2037-03-31","2037-03-31","2037-06-30","2037-06-30","2037-06-30","2037-09-30","2037-09-30","2037-09-30","2037-12-31","2037-12-31","2037-12-31",{"$f":"EOMONTH(GW2,GW8)","v":"2038-03-31"},"2038-03-31","2038-03-31","2038-06-30","2038-06-30","2038-06-30","2038-09-30","2038-09-30","2038-09-30","2038-12-31","2038-12-31","2038-12-31","2039-03-31","2039-03-31","2039-03-31","2039-06-30","2039-06-30","2039-06-30","2039-09-30","2039-09-30","2039-09-30","2039-12-31","2039-12-31","2039-12-31","2040-03-31","2040-03-31","2040-03-31","2040-06-30","2040-06-30","2040-06-30","2040-09-30","2040-09-30","2040-09-30","2040-12-31","2040-12-31","2040-12-31","2041-03-31","2041-03-31","2041-03-31","2041-06-30","2041-06-30","2041-06-30","2041-09-30","2041-09-30","2041-09-30","2041-12-31","2041-12-31","2041-12-31","2042-03-31","2042-03-31","2042-03-31","2042-06-30","2042-06-30","2042-06-30","2042-09-30","2042-09-30","2042-09-30","2042-12-31","2042-12-31","2042-12-31","2043-03-31","2043-03-31","2043-03-31","2043-06-30",{"$f":"EOMONTH(JI2,JI8)","v":"2043-06-30"},"2043-06-30","2043-09-30","2043-09-30","2043-09-30","2043-12-31","2043-12-31","2043-12-31","2044-03-31","2044-03-31","2044-03-31","2044-06-30","2044-06-30","2044-06-30","2044-09-30","2044-09-30","2044-09-30","2044-12-31","2044-12-31","2044-12-31","2045-03-31","2045-03-31","2045-03-31","2045-06-30","2045-06-30","2045-06-30","2045-09-30","2045-09-30","2045-09-30","2045-12-31","2045-12-31","2045-12-31","2046-03-31","2046-03-31","2046-03-31","2046-06-30","2046-06-30","2046-06-30","2046-09-30","2046-09-30","2046-09-30","2046-12-31","2046-12-31","2046-12-31","2047-03-31","2047-03-31","2047-03-31","2047-06-30","2047-06-30","2047-06-30","2047-09-30","2047-09-30","2047-09-30","2047-12-31","2047-12-31","2047-12-31","2048-03-31","2048-03-31","2048-03-31","2048-06-30","2048-06-30","2048-06-30","2048-09-30","2048-09-30",{"$f":"EOMONTH(LU2,LU8)","v":"2048-09-30"},"2048-12-31","2048-12-31","2048-12-31","2049-03-31","2049-03-31","2049-03-31","2049-06-30","2049-06-30","2049-06-30","2049-09-30","2049-09-30","2049-09-30","2049-12-31","2049-12-31","2049-12-31","2050-03-31","2050-03-31","2050-03-31","2050-06-30","2050-06-30","2050-06-30","2050-09-30","2050-09-30","2050-09-30","2050-12-31","2050-12-31","2050-12-31","2051-03-31","2051-03-31","2051-03-31","2051-06-30","2051-06-30","2051-06-30","2051-09-30","2051-09-30","2051-09-30","2051-12-31","2051-12-31","2051-12-31","2052-03-31","2052-03-31","2052-03-31","2052-06-30","2052-06-30","2052-06-30","2052-09-30","2052-09-30","2052-09-30","2052-12-31","2052-12-31","2052-12-31","2053-03-31","2053-03-31","2053-03-31","2053-06-30","2053-06-30","2053-06-30","2053-09-30","2053-09-30","2053-09-30","2053-12-31","2053-12-31","2053-12-31",{"$f":"EOMONTH(OG2,OG8)","v":"2054-03-31"},"2054-03-31","2054-03-31","2054-06-30","2054-06-30","2054-06-30","2054-09-30","2054-09-30","2054-09-30","2054-12-31","2054-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M2)","v":2022},2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(BY2)","v":2027},2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,{"$f":"YEAR(EK2)","v":2032},2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,{"$f":"YEAR(GW2)","v":2038},2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,{"$f":"YEAR(JI2)","v":2043},2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,{"$f":"YEAR(LU2)","v":2048},2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,{"$f":"YEAR(OG2)","v":2054},2054,2054,2054,2054,2054,2054,2054,2054,2054,2054]
[null,"Budgeted spend - Capital Expenditures for Program"]
[null,null,"EV charging",null,null,null,null,null,null,null,{"$f":"SUM(M12:KZ12)","v":0},null,{"$f":"M155","v":0},{"$f":"N155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH155","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Energy efficiency",null,null,null,null,null,null,null,{"$f":"SUM(M13:KZ13)","v":6250000},null,{"$f":"M303","v":0},{"$f":"N303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3125000,3125000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH303","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Solar",null,null,null,null,null,null,null,{"$f":"SUM(M14:KZ14)","v":3300000.0000000005},null,{"$f":"M345","v":0},{"$f":"N345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH345","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Combined Heat and Powr",null,null,null,null,null,null,null,{"$f":"SUM(M15:XFD15)","v":0},null,{"$f":"M396","v":0},{"$f":"N396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH396","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Battery",null,null,null,null,null,null,null,{"$f":"SUM(M16:XFD16)","v":112925},null,{"$f":"M429","v":0},{"$f":"N429","v":0},0,0,0,0,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH429","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Contingency - Fix",null,null,null,null,null,null,null,{"$f":"SUM(M17:KZ17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q17","v":0}]
[null,null,"Legal fees - FIX",null,null,null,{"$f":"'Constant Inputs - Operation'!G12","v":"2022-12-01"},{"$f":"'Constant Inputs - Operation'!G59","v":0},null,null,{"$f":"SUM(M18:KZ18)","v":0},null,{"$f":"-(M2=$G$18)*$H$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction management fees - FIX",null,null,null,{"$f":"'Constant Inputs - Operation'!G12","v":"2022-12-01"},{"$f":"'Constant Inputs - Operation'!G62","v":0},null,null,{"$f":"SUM(M19:KZ19)","v":0},null,{"$f":"(M$2=$G19)*$H19","v":0},{"$f":"(N2=$G$19)*$H$19","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project Development fees  - FIX",null,null,null,{"$f":"'Constant Inputs - Operation'!G12","v":"2022-12-01"},{"$f":"-'Constant Inputs - Operation'!G67","v":0},null,null,{"$f":"SUM(M20:KZ20)","v":0},null,{"$f":"(M$2=$G20)*$H20","v":0},{"$f":"(N$2=$G20)*$H20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Budgeted spend","USD",1,null,null,null,{"$f":"SUM(M21:KZ21)","v":9662925},null,{"$f":"SUM(M13:M20)*$G$21","v":0},0,0,0,0,0,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,3407057.8125,3407057.8125,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY13:BY20)*$G$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK13:EK20)*$G$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GW13:GW20)*$G$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JI13:JI20)*$G$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LU13:LU20)*$G$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OG13:OG20)*$G$21","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenues - Economic Value of Programs",null,null,null,"Toggle"]
[null,null,null,"EV charging",null,null,0,null,null,null,{"$f":"SUM(M24:KZ24)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency",null,null,1,null,null,null,{"$f":"SUM(M25:KZ25)","v":7634063.7389002349},null,{"$f":"M301","v":0},{"$f":"N301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17825.243858593334,17582.247118064195,22679.41718701542,26790.15229821804,36420.956411371197,36135.800289825114,34937.10413432293,33501.26585164963,28308.745412177006,25397.789813560361,25555.898660584407,21872.586838508316,18150.1582102225,17862.849330752801,22946.10850346298,27053.922090237367,36914.886594614218,36696.297269162547,35521.736828539193,34093.019529674835,28802.458653637004,25825.566075654435,25992.982631295101,22238.334314114931,18481.570848884247,18149.063587695182,23218.13364623949,27322.96727809708,37418.695381522099,37268.004188086736,36118.062176639774,34696.608281260553,29306.046159926198,26261.897862990387,26438.80828142001,22611.396739233674,18819.611740319229,18441.002129776407,23495.599291871535,27597.393369713984,37932.580344168135,37851.145245389394,36726.314031702372,{"$f":"BZ301","v":35312.268807877983},29819.705416341189,26706.956286073062,26893.550444547411,22991.920412854794,19164.413449582913,18738.779442699259,23778.614250416213,27877.307983163224,38456.743006067089,38445.949123838116,37346.73092386622,35940.242545027751,30343.637857884463,27160.915877617386,27357.387450937367,23380.054559948334,19516.111193031869,19042.512301880568,24067.289508131791,28162.820888881455,38991.388921204038,39052.649079855808,37979.556153873353,36580.775756920535,30878.048948258616,27623.954660992604,27830.501197455123,23775.951389983755,19874.842891349806,19352.319818245505,24361.738271001683,28454.044052714053,39536.727754643725,39671.483034993864,38625.037888480627,37234.119633051174,31423.148260440259,28096.254220035327,28313.077218903232,24179.766156619877,20240.749223634102,19668.323484937737,24662.076009128963,28751.091679823294,40092.973364752179,40302.693669234664,39283.429257780044,37900.530386704399,31979.149558865516,28577.999770258895,28805.304760780298,24591.65721858872,20613.973682564083,19990.647224963814,24968.420502018795,29054.080259474726,40660.343887062823,40946.528516160281,39954.988454465441,38580.269355430704,32546.270883259273,29069.380231486932,29307.376853494901,{"$f":"EL301","v":25011.786101796937},20994.662630672661,20319.417439790413,25280.891884766421,29363.128610719188,41239.06181981969,41603.240060024429,40639.978835084556,39273.603103531539,33124.734634140921,29570.588301939544,29819.490388063816,25440.317562669326,21382.965357743411,20654.763058913548,25599.612695169002,29678.357928988535,41829.354111231674,42273.085834765843,41338.669023316055,39980.803526594391,33714.767660040197,30081.820533801194,30341.846193324094,25877.419652759159,21779.034139355579,20996.815590419141,25924.707921779634,29999.891833623271,42431.452248471905,42956.328525002093,42051.333015312179,40702.147958118498,34316.601346457472,30603.277410300085,30874.649114689579,26323.263784650786,22183.02429659999,21345.709172554845,26256.305052922478,30327.856416350704,43045.592348456936,43653.236069043065,42778.250287148221,41437.919278273082,34930.471706603072,31135.163424328955,31418.108094482377,26778.024799180253,22595.094256989287,21701.580626333271,26594.534126688181,30662.380290732679,43672.015250441676,44364.081763964859,43519.705904420989,42188.406024830765,35556.6194739516,31677.687158638404,31972.436253871034,27241.881034000311,23015.405616586373,22064.569509187259,26939.527781929199,{"$f":"GX301","v":31003.594642602297},44310.966610466116,45089.144372785093,44275.990634039219,42953.902506319617,36195.290196647096,32231.06136763404,32537.850976447462,27715.014393516765,23444.123203375402,22434.81816969833,27291.421310275033,31351.633281509308,44962.69699769104,45828.708233781726,45047.401058249809,43734.708917438227,36846.734333796499,32795.503060809591,33114.573993475424,28197.610420223547,23881.415141900212,22812.471803419623,27650.352709187788,31706.632693194468,45627.461992660457,46583.063371998302,45834.239690944611,44531.131456779214,37511.207353688893,33371.233587848648,33702.831470843936,28689.858367464472,24327.452919195515,23197.678509815341,28016.462736078796,32068.732093113322,46305.522287529275,47352.505612979199,46636.815096293314,45343.482446907015,38188.969833979136,33958.478725428497,34302.854097759824,29191.951273650211,24782.411452036729,23590.589350338974,28389.894963507628,32438.073481030551,46997.143788295463,48137.33669877972,47455.442009748986,46172.080456837386,38880.287563875179,34557.468765759935,34914.877177214024,29704.086037959663,25246.46915553476,23991.35840767308,28770.795835485034,32814.801696706134,47702.59771907697,48937.864406296256,48290.441461473776,{"$f":"JJ301","v":47017.250426966362},39585.431648369158,35168.438606898009,35539.140718257331,30226.463497555316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH301","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency - demand response",null,null,0,null,null,null,{"$f":"SUM(M26:KZ26)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar",null,null,1,null,null,null,{"$f":"SUM(M27:KZ27)","v":3979832.8924137107},null,{"$f":"'Operating Model - Monthly'!M343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!N343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!O343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!P343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!Q343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!R343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!S343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!T343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!U343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!V343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!W343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!X343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!Y343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!Z343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AA343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AB343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AC343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AD343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AE343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AF343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AG343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AH343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AI343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AJ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AK343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AL343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AM343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AN343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AO343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AP343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AQ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AR343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!AS343*$G$27","v":17986.990055114089},{"$f":"'Operating Model - Monthly'!AT343*$G$27","v":9993.8990533686519},{"$f":"'Operating Model - Monthly'!AU343*$G$27","v":8589.8942895867895},{"$f":"'Operating Model - Monthly'!AV343*$G$27","v":6774.0762219436101},{"$f":"'Operating Model - Monthly'!AW343*$G$27","v":5721.340865332154},{"$f":"'Operating Model - Monthly'!AX343*$G$27","v":8920.3172750702724},{"$f":"'Operating Model - Monthly'!AY343*$G$27","v":13452.46878660766},{"$f":"'Operating Model - Monthly'!AZ343*$G$27","v":18685.567471823266},{"$f":"'Operating Model - Monthly'!BA343*$G$27","v":20691.535954667917},{"$f":"'Operating Model - Monthly'!BB343*$G$27","v":21272.616007179437},{"$f":"'Operating Model - Monthly'!BC343*$G$27","v":21324.710615434422},{"$f":"'Operating Model - Monthly'!BD343*$G$27","v":18823.892022723339},{"$f":"'Operating Model - Monthly'!BE343*$G$27","v":18255.452593250127},{"$f":"'Operating Model - Monthly'!BF343*$G$27","v":10143.061725806994},{"$f":"'Operating Model - Monthly'!BG343*$G$27","v":8718.1016670433128},{"$f":"'Operating Model - Monthly'!BH343*$G$27","v":6875.1818371965028},{"$f":"'Operating Model - Monthly'!BI343*$G$27","v":5806.7340125759201},{"$f":"'Operating Model - Monthly'!BJ343*$G$27","v":9053.4563388772949},{"$f":"'Operating Model - Monthly'!BK343*$G$27","v":13653.25190282569},{"$f":"'Operating Model - Monthly'!BL343*$G$27","v":18964.456538566905},{"$f":"'Operating Model - Monthly'!BM343*$G$27","v":21000.364849513717},{"$f":"'Operating Model - Monthly'!BN343*$G$27","v":21590.117738629891},{"$f":"'Operating Model - Monthly'!BO343*$G$27","v":21642.98987835136},{"$f":"'Operating Model - Monthly'!BP343*$G$27","v":19104.845635002803},{"$f":"'Operating Model - Monthly'!BQ343*$G$27","v":18527.922034940435},{"$f":"'Operating Model - Monthly'!BR343*$G$27","v":10294.45070678919},{"$f":"'Operating Model - Monthly'!BS343*$G$27","v":8848.2225874469477},{"$f":"'Operating Model - Monthly'!BT343*$G$27","v":6977.7964914830209},{"$f":"'Operating Model - Monthly'!BU343*$G$27","v":5893.4016844054131},{"$f":"'Operating Model - Monthly'!BV343*$G$27","v":9188.5825528903915},{"$f":"'Operating Model - Monthly'!BW343*$G$27","v":13857.031781972346},{"$f":"'Operating Model - Monthly'!BX343*$G$27","v":19247.508128694772},{"$f":"'Operating Model - Monthly'!BY343*$G$27","v":21313.803130849745},{"$f":"'Operating Model - Monthly'!BZ343*$G$27","v":21912.358301893026},{"$f":"'Operating Model - Monthly'!CA343*$G$27","v":21966.019578028256},{"$f":"'Operating Model - Monthly'!CB343*$G$27","v":19389.992584778971},{"$f":"'Operating Model - Monthly'!CC343*$G$27","v":18804.458184715673},{"$f":"'Operating Model - Monthly'!CD343*$G$27","v":10448.099224800975},{"$f":"'Operating Model - Monthly'!CE343*$G$27","v":8980.2856111401888},{"$f":"'Operating Model - Monthly'!CF343*$G$27","v":7081.9427077738146},{"$f":"'Operating Model - Monthly'!CG343*$G$27","v":5981.3629035756449},{"$f":"'Operating Model - Monthly'!CH343*$G$27","v":9325.7255760678618},{"$f":"'Operating Model - Monthly'!CI343*$G$27","v":14063.853151852534},{"$f":"'Operating Model - Monthly'!CJ343*$G$27","v":19534.78436942157},{"$f":"'Operating Model - Monthly'!CK343*$G$27","v":21631.9195954893},{"$f":"'Operating Model - Monthly'!CL343*$G$27","v":22239.408425801885},{"$f":"'Operating Model - Monthly'!CM343*$G$27","v":22293.870616506298},{"$f":"'Operating Model - Monthly'!CN343*$G$27","v":19679.395459178664},{"$f":"'Operating Model - Monthly'!CO343*$G$27","v":19085.121739711438},{"$f":"'Operating Model - Monthly'!CP343*$G$27","v":10604.041004275619},{"$f":"'Operating Model - Monthly'!CQ343*$G$27","v":9114.3197247393},{"$f":"'Operating Model - Monthly'!CR343*$G$27","v":7187.643345203277},{"$f":"'Operating Model - Monthly'!CS343*$G$27","v":6070.6369767633432},{"$f":"'Operating Model - Monthly'!CT343*$G$27","v":9464.9155100390308},{"$f":"'Operating Model - Monthly'!CU343*$G$27","v":14273.761407850343},{"$f":"'Operating Model - Monthly'!CV343*$G$27","v":19826.348315233838},{"$f":"'Operating Model - Monthly'!CW343*$G$27","v":21954.784067063778},{"$f":"'Operating Model - Monthly'!CX343*$G$27","v":22571.339894843721},{"$f":"'Operating Model - Monthly'!CY343*$G$27","v":22626.614954066106},{"$f":"'Operating Model - Monthly'!CZ343*$G$27","v":19973.117779464923},{"$f":"'Operating Model - Monthly'!DA343*$G$27","v":19369.974302990726},{"$f":"'Operating Model - Monthly'!DB343*$G$27","v":10762.310272996157},{"$f":"'Operating Model - Monthly'!DC343*$G$27","v":9250.3543474966064},{"$f":"'Operating Model - Monthly'!DD343*$G$27","v":7294.9216040869114},{"$f":"'Operating Model - Monthly'!DE343*$G$27","v":6161.2434988045916},{"$f":"'Operating Model - Monthly'!DF343*$G$27","v":9606.1829057112591},{"$f":"'Operating Model - Monthly'!DG343*$G$27","v":14486.80262289289},{"$f":"'Operating Model - Monthly'!DH343*$G$27","v":20122.263961729877},{"$f":"'Operating Model - Monthly'!DI343*$G$27","v":22282.467411348323},{"$f":"'Operating Model - Monthly'!DJ343*$G$27","v":22908.225564916022},{"$f":"'Operating Model - Monthly'!DK343*$G$27","v":22964.325625022331},{"$f":"'Operating Model - Monthly'!DL343*$G$27","v":20271.224014979336},{"$f":"'Operating Model - Monthly'!DM343*$G$27","v":19659.078397065223},{"$f":"'Operating Model - Monthly'!DN343*$G$27","v":10922.941769608045},{"$f":"'Operating Model - Monthly'!DO343*$G$27","v":9388.419337757754},{"$f":"'Operating Model - Monthly'!DP343*$G$27","v":7403.8010310135842},{"$f":"'Operating Model - Monthly'!DQ343*$G$27","v":6253.2023569957064},{"$f":"'Operating Model - Monthly'!DR343*$G$27","v":9749.5587699756088},{"$f":"'Operating Model - Monthly'!DS343*$G$27","v":14703.023557562936},{"$f":"'Operating Model - Monthly'!DT343*$G$27","v":20422.596259666145},{"$f":"'Operating Model - Monthly'!DU343*$G$27","v":22615.041551816215},{"$f":"'Operating Model - Monthly'!DV343*$G$27","v":23250.139379317759},{"$f":"'Operating Model - Monthly'!DW343*$G$27","v":23307.076753754009},{"$f":"'Operating Model - Monthly'!DX343*$G$27","v":20573.779597292465},{"$f":"'Operating Model - Monthly'!DY343*$G$27","v":19952.497477618439},{"$f":"'Operating Model - Monthly'!DZ343*$G$27","v":11085.970751243991},{"$f":"'Operating Model - Monthly'!EA343*$G$27","v":9528.5449995153376},{"$f":"'Operating Model - Monthly'!EB343*$G$27","v":7514.3055240137919},{"$f":"'Operating Model - Monthly'!EC343*$G$27","v":6346.5337354583307},{"$f":"'Operating Model - Monthly'!ED343*$G$27","v":9895.0745725125653},{"$f":"'Operating Model - Monthly'!EE343*$G$27","v":14922.471670362389},{"$f":"'Operating Model - Monthly'!EF343*$G$27","v":20727.411129213408},{"$f":"'Operating Model - Monthly'!EG343*$G$27","v":22952.579485425424},{"$f":"'Operating Model - Monthly'!EH343*$G$27","v":23597.156384979226},{"$f":"'Operating Model - Monthly'!EI343*$G$27","v":23654.943570974221},{"$f":"'Operating Model - Monthly'!EJ343*$G$27","v":20880.850934565489},{"$f":"'Operating Model - Monthly'!EK343*$G$27","v":20250.295947433642},{"$f":"'Operating Model - Monthly'!EL343*$G$27","v":11251.43300126256},{"$f":"'Operating Model - Monthly'!EM343*$G$27","v":9670.7620890603448},{"$f":"'Operating Model - Monthly'!EN343*$G$27","v":7626.4593378050431},{"$f":"'Operating Model - Monthly'!EO343*$G$27","v":6441.2581195696521},{"$f":"'Operating Model - Monthly'!EP343*$G$27","v":10042.762252699324},{"$f":"'Operating Model - Monthly'!EQ343*$G$27","v":15145.195128129002},{"$f":"'Operating Model - Monthly'!ER343*$G$27","v":21036.775474425558},{"$f":"'Operating Model - Monthly'!ES343*$G$27","v":23295.155298640733},{"$f":"'Operating Model - Monthly'!ET343*$G$27","v":23949.352748934147},{"$f":"'Operating Model - Monthly'!EU343*$G$27","v":24008.002430242501},{"$f":"'Operating Model - Monthly'!EV343*$G$27","v":21192.505426126176},{"$f":"'Operating Model - Monthly'!EW343*$G$27","v":20552.539170529672},{"$f":"'Operating Model - Monthly'!EX343*$G$27","v":11419.364837102301},{"$f":"'Operating Model - Monthly'!EY343*$G$27","v":9815.1018217328856},{"$f":"'Operating Model - Monthly'!EZ343*$G$27","v":7740.2870891155662},{"$f":"'Operating Model - Monthly'!FA343*$G$27","v":6537.3963004587504},{"$f":"'Operating Model - Monthly'!FB343*$G$27","v":10192.654226620207},{"$f":"'Operating Model - Monthly'!FC343*$G$27","v":15371.242816608536},{"$f":"'Operating Model - Monthly'!FD343*$G$27","v":21350.757197924446},{"$f":"'Operating Model - Monthly'!FE343*$G$27","v":23642.844183695073},{"$f":"'Operating Model - Monthly'!FF343*$G$27","v":24306.805775037643},{"$f":"'Operating Model - Monthly'!FG343*$G$27","v":24366.330824723733},{"$f":"'Operating Model - Monthly'!FH343*$G$27","v":21508.811477262385},{"$f":"'Operating Model - Monthly'!FI343*$G$27","v":20859.29348650773},{"$f":"'Operating Model - Monthly'!FJ343*$G$27","v":11589.803118253079},{"$f":"'Operating Model - Monthly'!FK343*$G$27","v":9961.5958787736745},{"$f":"'Operating Model - Monthly'!FL343*$G$27","v":7855.8137620874395},{"$f":"'Operating Model - Monthly'!FM343*$G$27","v":6634.9693795700759},{"$f":"'Operating Model - Monthly'!FN343*$G$27","v":10344.783394181704},{"$f":"'Operating Model - Monthly'!FO343*$G$27","v":15600.664351184783},{"$f":"'Operating Model - Monthly'!FP343*$G$27","v":21669.425215803916},{"$f":"'Operating Model - Monthly'!FQ343*$G$27","v":23995.722455093513},{"$f":"'Operating Model - Monthly'!FR343*$G$27","v":24669.593920933727},{"$f":"'Operating Model - Monthly'!FS343*$G$27","v":24730.007404197226},{"$f":"'Operating Model - Monthly'!FT343*$G$27","v":21829.838514236453},{"$f":"'Operating Model - Monthly'!FU343*$G$27","v":21170.626225112326},{"$f":"'Operating Model - Monthly'!FV343*$G$27","v":11762.785254346412},{"$f":"'Operating Model - Monthly'!FW343*$G$27","v":10110.276414277767},{"$f":"'Operating Model - Monthly'!FX343*$G$27","v":7973.0647137603883},{"$f":"'Operating Model - Monthly'!FY343*$G$27","v":6733.998773295004},{"$f":"'Operating Model - Monthly'!FZ343*$G$27","v":10499.183146333673},{"$f":"'Operating Model - Monthly'!GA343*$G$27","v":15833.510087769637},{"$f":"'Operating Model - Monthly'!GB343*$G$27","v":21992.849472756225},{"$f":"'Operating Model - Monthly'!GC343*$G$27","v":24353.867566363577},{"$f":"'Operating Model - Monthly'!GD343*$G$27","v":25037.796815276037},{"$f":"'Operating Model - Monthly'!GE343*$G$27","v":25099.111992319591},{"$f":"'Operating Model - Monthly'!GF343*$G$27","v":22155.656999523584},{"$f":"'Operating Model - Monthly'!GG343*$G$27","v":21486.605721009539},{"$f":"'Operating Model - Monthly'!GH343*$G$27","v":11938.349213366519},{"$f":"'Operating Model - Monthly'!GI343*$G$27","v":10261.176062252067},{"$f":"'Operating Model - Monthly'!GJ343*$G$27","v":8092.0656796374169},{"$f":"'Operating Model - Monthly'!GK343*$G$27","v":6834.506217672546},{"$f":"'Operating Model - Monthly'!GL343*$G$27","v":10655.88737239836},{"$f":"'Operating Model - Monthly'!GM343*$G$27","v":16069.831133855761},{"$f":"'Operating Model - Monthly'!GN343*$G$27","v":22321.100957424242},{"$f":"'Operating Model - Monthly'!GO343*$G$27","v":24717.358127055581},{"$f":"'Operating Model - Monthly'!GP343*$G$27","v":25411.49527520554},{"$f":"'Operating Model - Monthly'!GQ343*$G$27","v":25473.725604145264},{"$f":"'Operating Model - Monthly'!GR343*$G$27","v":22486.338447277671},{"$f":"'Operating Model - Monthly'!GS343*$G$27","v":21807.301328785805},{"$f":"'Operating Model - Monthly'!GT343*$G$27","v":12116.533529983932},{"$f":"'Operating Model - Monthly'!GU343*$G$27","v":10414.327943778218},{"$f":"'Operating Model - Monthly'!GV343*$G$27","v":8212.8427793334995},{"$f":"'Operating Model - Monthly'!GW343*$G$27","v":6936.513773160199},{"$f":"'Operating Model - Monthly'!GX343*$G$27","v":10814.930467508788},{"$f":"'Operating Model - Monthly'!GY343*$G$27","v":16309.679359734211},{"$f":"'Operating Model - Monthly'!GZ343*$G$27","v":22654.251717982817},{"$f":"'Operating Model - Monthly'!HA343*$G$27","v":25086.273919996718},{"$f":"'Operating Model - Monthly'!HB343*$G$27","v":25790.771324089219},{"$f":"'Operating Model - Monthly'!HC343*$G$27","v":25853.930463908637},{"$f":"'Operating Model - Monthly'!HD343*$G$27","v":22821.955439028097},{"$f":"'Operating Model - Monthly'!HE343*$G$27","v":22132.783438170682},{"$f":"'Operating Model - Monthly'!HF343*$G$27","v":12297.377314013551},{"$f":"'Operating Model - Monthly'!HG343*$G$27","v":10569.765674282378},{"$f":"'Operating Model - Monthly'!HH343*$G$27","v":8335.4225223086323},{"$f":"'Operating Model - Monthly'!HI343*$G$27","v":7040.0438294760261},{"$f":"'Operating Model - Monthly'!HJ343*$G$27","v":10976.347340158178},{"$f":"'Operating Model - Monthly'!HK343*$G$27","v":16553.107409879503},{"$f":"'Operating Model - Monthly'!HL343*$G$27","v":22992.374877952723},{"$f":"'Operating Model - Monthly'!HM343*$G$27","v":25460.695918802649},{"$f":"'Operating Model - Monthly'!HN343*$G$27","v":26175.708209523396},{"$f":"'Operating Model - Monthly'!HO343*$G$27","v":26239.810023071466},{"$f":"'Operating Model - Monthly'!HP343*$G$27","v":23162.581639610617},{"$f":"'Operating Model - Monthly'!HQ343*$G$27","v":22463.123489486672},{"$f":"'Operating Model - Monthly'!HR343*$G$27","v":12480.920258998831},{"$f":"'Operating Model - Monthly'!HS343*$G$27","v":10727.523370913461},{"$f":"'Operating Model - Monthly'!HT343*$G$27","v":8459.8318136863727},{"$f":"'Operating Model - Monthly'!HU343*$G$27","v":7145.1191105129828},{"$f":"'Operating Model - Monthly'!HV343*$G$27","v":11140.173419862034},{"$f":"'Operating Model - Monthly'!HW343*$G$27","v":16800.168714504576},{"$f":"'Operating Model - Monthly'!HX343*$G$27","v":23335.544652250537},{"$f":"'Operating Model - Monthly'!HY343*$G$27","v":25840.706305650456},{"$f":"'Operating Model - Monthly'!HZ343*$G$27","v":26566.390421605829},{"$f":"'Operating Model - Monthly'!IA343*$G$27","v":26631.448978639695},{"$f":"'Operating Model - Monthly'!IB343*$G$27","v":23508.291813336145},{"$f":"'Operating Model - Monthly'!IC343*$G$27","v":22798.393989329754},{"$f":"'Operating Model - Monthly'!ID343*$G$27","v":12667.20265092419},{"$f":"'Operating Model - Monthly'!IE343*$G$27","v":10887.635660031576},{"$f":"'Operating Model - Monthly'!IF343*$G$27","v":8586.0979601593062},{"$f":"'Operating Model - Monthly'!IG343*$G$27","v":7251.7626793266109},{"$f":"'Operating Model - Monthly'!IH343*$G$27","v":11306.444664934606},{"$f":"'Operating Model - Monthly'!II343*$G$27","v":17050.917501288233},{"$f":"'Operating Model - Monthly'!IJ343*$G$27","v":23683.83636347816},{"$f":"'Operating Model - Monthly'!IK343*$G$27","v":26226.388489316894},{"$f":"'Operating Model - Monthly'!IL343*$G$27","v":26962.903711480569},{"$f":"'Operating Model - Monthly'!IM343*$G$27","v":27028.933291753743},{"$f":"'Operating Model - Monthly'!IN343*$G$27","v":23859.161840400884},{"$f":"'Operating Model - Monthly'!IO343*$G$27","v":23138.668526483947},{"$f":"'Operating Model - Monthly'!IP343*$G$27","v":12856.265377057392},{"$f":"'Operating Model - Monthly'!IQ343*$G$27","v":11050.137684808173},{"$f":"'Operating Model - Monthly'!IR343*$G$27","v":8714.2486759825842},{"$f":"'Operating Model - Monthly'!IS343*$G$27","v":7359.9979431971624},{"$f":"'Operating Model - Monthly'!IT343*$G$27","v":11475.197570381397},{"$f":"'Operating Model - Monthly'!IU343*$G$27","v":17305.408807277621},{"$f":"'Operating Model - Monthly'!IV343*$G$27","v":24037.326458455464},{"$f":"'Operating Model - Monthly'!IW343*$G$27","v":26617.827123485818},{"$f":"'Operating Model - Monthly'!IX343*$G$27","v":27365.335110159398},{"$f":"'Operating Model - Monthly'!IY343*$G$27","v":27432.350206556046},{"$f":"'Operating Model - Monthly'!IZ343*$G$27","v":24215.268733541205},{"$f":"'Operating Model - Monthly'!JA343*$G$27","v":23484.021788073267},{"$f":"'Operating Model - Monthly'!JB343*$G$27","v":13048.149934923924},{"$f":"'Operating Model - Monthly'!JC343*$G$27","v":11215.065112939639},{"$f":"'Operating Model - Monthly'!JD343*$G$27","v":8844.3120890569535},{"$f":"'Operating Model - Monthly'!JE343*$G$27","v":7469.8486587672705},{"$f":"'Operating Model - Monthly'!JF343*$G$27","v":11646.46917590948},{"$f":"'Operating Model - Monthly'!JG343*$G$27","v":17563.698490968331},{"$f":"'Operating Model - Monthly'!JH343*$G$27","v":24396.092524999578},{"$f":"'Operating Model - Monthly'!JI343*$G$27","v":27015.10812532889},{"$f":"'Operating Model - Monthly'!JJ343*$G$27","v":27773.772947624471},{"$f":"'Operating Model - Monthly'!JK343*$G$27","v":27841.788269340475},{"$f":"'Operating Model - Monthly'!JL343*$G$27","v":24576.690654937349},{"$f":"'Operating Model - Monthly'!JM343*$G$27","v":23834.529575954977},{"$f":"'Operating Model - Monthly'!JN343*$G$27","v":13242.898441415335},{"$f":"'Operating Model - Monthly'!JO343*$G$27","v":11382.454144476062},{"$f":"'Operating Model - Monthly'!JP343*$G$27","v":8976.3167471025863},{"$f":"'Operating Model - Monthly'!JQ343*$G$27","v":7581.3389372563406},{"$f":"'Operating Model - Monthly'!JR343*$G$27","v":11820.297074057395},{"$f":"'Operating Model - Monthly'!JS343*$G$27","v":17825.84324456489},{"$f":"'Operating Model - Monthly'!JT343*$G$27","v":24760.213308954815},{"$f":"'Operating Model - Monthly'!JU343*$G$27","v":27418.318694363672},{"$f":"'Operating Model - Monthly'!JV343*$G$27","v":28188.306872215901},{"$f":"'Operating Model - Monthly'!JW343*$G$27","v":28257.337347987366},{"$f":"'Operating Model - Monthly'!JX343*$G$27","v":24943.506933369263},{"$f":"'Operating Model - Monthly'!JY343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!JZ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KA343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KB343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KC343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KD343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KE343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KF343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KG343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KH343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KI343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KJ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KK343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KL343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KM343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KN343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KO343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KP343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KQ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KR343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KS343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KT343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KU343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KV343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KW343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KX343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KY343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!KZ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LA343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LB343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LC343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LD343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LE343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LF343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LG343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LH343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LI343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LJ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LK343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LL343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LM343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LN343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LO343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LP343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LQ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LR343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LS343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LT343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LU343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LV343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LW343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LX343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LY343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!LZ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MA343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MB343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MC343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MD343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!ME343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MF343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MG343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MH343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MI343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MJ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MK343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!ML343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MM343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MN343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MO343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MP343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MQ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MR343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MS343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MT343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MU343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MV343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MW343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MX343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MY343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!MZ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NA343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NB343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NC343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!ND343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NE343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NF343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NG343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NH343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NI343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NJ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NK343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NL343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NM343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NN343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NO343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NP343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NQ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NR343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NS343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NT343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NU343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NV343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NW343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NX343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NY343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!NZ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OA343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OB343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OC343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OD343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OE343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OF343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OG343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OH343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OI343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OJ343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OK343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OL343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OM343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!ON343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OO343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OP343*$G$27","v":0},{"$f":"'Operating Model - Monthly'!OQ343*$G$27","v":0}]
[null,null,null,"Combined Heat and Power",null,null,null,null,null,null,{"$f":"SUM(M28:XFD28)","v":0},null,{"$f":"M389","v":0},{"$f":"N389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH389","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,null,null,null,null,null,{"$f":"SUM(M29:XFD29)","v":245969.50801733386},null,{"$f":"M426","v":0},{"$f":"N426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1174.547061035769,1176.4869210000011,1178.4299848006783,1180.3762577291973,1182.3257450856934,1184.2784521790559,1186.2343843269416,1188.1935468557911,1190.1559451008404,1192.121584406138,1194.0904701245586,1196.0626076178175,1198.038002256485,1200.0166594200018,1201.998584496693,1203.9837828837822,1205.9722599874083,1207.9640212226377,1209.9590720134813,1211.9574177929076,1213.959064002858,1215.9640160942615,1217.9722795270507,1219.9838597701748,1221.9987623016157,1224.0169926084027,1226.0385561866274,1228.0634585414584,1230.091705187157,1232.1233016470912,1234.1582534537517,1236.1965661487666,1238.2382452829156,1240.2832964161476,1242.3317251175924,1244.383536965579,1246.4387375476485,1248.4973324605714,1250.5593273103607,1252.6247277122884,1254.6935392909008,1256.7657676800338,1258.8414185228276,{"$f":"BZ426","v":1260.9204974717427},1263.003010188575,1265.0889623444714,1267.178359619945,1269.2712077048911,1271.3675122986022,1273.4672791097835,1275.5705138565684,1277.6772222665345,1279.7874100767194,1281.9010830336351,1284.0182468932846,1286.1389074211779,1288.2630703923469,1290.3907415913613,1292.5219268123446,1294.6566318589896,1296.7948625445752,1298.9366246919799,1301.0819241337006,1303.2307667118662,1305.3831582782548,1307.5391046943087,1309.6986118311513,1311.8616855696027,1314.0283318001948,1316.1985564231895,1318.3723653485927,1320.5497644961706,1322.7307597954675,1324.9153571858205,1327.1035626163757,1329.2953820461046,1331.490821443821,1333.689886788196,1335.8925840677753,1338.0989192809957,1340.3088984362,1342.5225275516543,1344.7398126555654,1346.9607597860947,1349.1853749913778,1351.4136643295376,1353.645633868704,1355.8812896870272,1358.1206378726977,1360.3636845239603,1362.6104357491315,1364.860897666616,1367.1150764049244,1369.372978102688,1371.6346089086771,1373.8999749818174,1376.1690824912062,1378.4419376161291,1380.7185465460784,1382.9989154807686,1385.2830506301523,1387.57095821444,1389.8626444641145,1392.1581156199486,1394.4573779330231,1396.7604376647421,1399.0673010868511,{"$f":"EL426","v":1401.3779744814542},1403.6924641410308,1406.0107763684525,1408.3329174770008,1410.6588937903848,1412.9887116427567,1415.3223773787299,1417.659897353398,1420.001277932349,1422.3465254916848,1424.6956464180382,1427.0486471085894,1429.4055339710842,1431.7663134238521,1434.1309918958225,1436.4995758265418,1438.8720716661933,1441.2484858756122,1443.6288249263052,1446.0130953004668,1448.4013034909967,1450.7934560015192,1453.1895593463994,1455.5896200507618,1457.9936446505067,1460.40163969233,1462.8136117337397,1465.2295673430735,1467.6495130995179,1470.0734555931253,1472.5014014248322,1474.933357206477,1477.3693295608175,1479.8093251215505,1482.2533505333283,1484.7014124517777,1487.1535175435174,1489.6096724861775,1492.0698839684148,1494.5341586899358,1497.0025033615091,1499.4749247049886,1501.9514294533294,1504.432024350607,1506.9167161520345,1509.4055116239822,1511.8984175439957,1514.3954407008141,1516.8965878943889,1519.4018659359017,1521.9112816477843,1524.4248418637351,1526.94255342874,1529.4644231990892,1531.990458042397,1534.52066483762,1537.0550504750761,1539.5936218564627,1542.1363858948766,1544.6833495148314,1547.2345196522776,1549.7899032546206,1552.3495072807407,1554.9133387010111,{"$f":"GX426","v":1557.4814044973157},1560.0537116630719,1562.6302672032459,1565.2110781343736,1567.7961514845788,1570.385494293593,1572.9791136127751,1575.577016505129,1578.179210045324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH426","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Contribution from owner",null,null,0,null,null,null,{"$f":"SUM(M31:KZ31)","v":0}]
[null,null,null,"Contribution from tenant",null,null,null,null,null,null,{"$f":"SUM(M32:KZ32)","v":0}]
[null,null,null,"Incentives from State or local entities"]
[null,null,null,null,"Total Revenues","USD",1,null,null,null,{"$f":"SUM(M34:XFD34)","v":11859866.139331274},null,{"$f":"SUM(M25:M33)*$G$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18999.790919629104,18758.734039064195,23857.847171816098,27970.528555947236,37603.282156456888,37320.078742004167,36123.338518649871,34689.459398505423,29498.901357277846,26589.911397966498,44736.97918582306,33062.548499494784,27938.090502065774,25836.942212116413,29869.447953291827,37178.223148191428,51573.327641209282,56589.828762208446,57423.231855220591,56577.592954647182,51341.128333074281,45865.422114472029,45466.407504072282,33601.379899692103,28421.671278229176,26248.262417500086,30250.90621500204,37604.487075515834,52302.038989534944,57464.584028300735,58352.585279607243,57522.922586039203,52187.274283560473,46607.026794409336,46209.062041478035,34150.23098298844,28914.273065313824,26667.295953719997,30639.56030358731,38038.600650316665,53044.305665431377,58355.419141764207,{"$f":"SUM(BY25:BY33)*$G$34","v":59298.958581074941},58485.547607242755,53048.728004558026,47362.037833196511,46965.186988883033,34709.290845360665,29416.066573021704,27094.189429582857,31035.547667848426,38480.710781497619,53800.383567996345,59262.63457629332,60262.668766248804,59465.789878250813,53925.771544783114,48130.70207838741,47735.031117461156,35278.752196082947,29927.225780315744,27529.092271775822,31439.008409028836,38930.967165632355,54570.533487332628,60186.536499783957,61244.038832768281,60463.977337333854,54818.692234124923,48913.270996880718,48518.847865794443,35858.811427476088,30447.927998641881,27972.156779518235,31850.085332422652,39389.522340471412,55355.021198980437,61127.436883511939,62243.397883896723,61480.444117248189,55727.782783898787,49710.00076256632,49316.895428624019,36449.668686014018,30978.353936383235,28423.538180280859,32268.923999993371,39856.53173948593,56154.117560187813,62085.653613424765,63261.081245345391,62515.530663688769,56653.341389024448,50521.152345654045,50129.436847307421,37051.52794481453,31518.687764570626,28883.394686593732,32695.672784023205,40332.153747468059,56968.09860805537,63061.510603588125,64297.430584354981,63569.58385602988,57595.671832166518,51346.991603717164,{"$f":"SUM(EK25:EK33)*$G$34","v":50956.740102015392},37664.597077540951,32069.117183874034,29351.887553963908,33130.482921813076,40816.549757208901,57797.245659591448,64055.337911828719,65352.794031078687,64642.957130398041,58555.08358987511,52187.789374483764,51799.078205702077,38289.08793374271,32629.83349290015,29829.181139924935,33573.508571454295,41309.884227274932,58641.845413715826,65067.471857616591,66427.526302311599,65736.01060512304,59531.891940765454,53043.821570409978,52656.729299882587,38925.216415662748,33201.031657821586,30315.442964240319,34024.906868692786,41812.324740904493,59502.190055249812,66098.255142230846,67521.988827612178,66849.111208613045,60526.418075776251,53915.369275069868,53529.976752253686,39573.202556540717,33782.910383363931,30810.843770283649,34484.837984907419,42324.042066045884,60378.577360931566,67148.036971252615,68636.549877862402,67982.632809701157,61538.98921054665,54802.718841396534,54419.109256192729,40233.270600441159,34375.672185177253,31315.55758761847,34953.465186224465,42845.210216559775,61271.310807496528,68217.173179431498,69771.584696314181,69136.956350511377,62569.938699953324,55706.16199181095,55324.42093217167,40905.649083636526,34979.523463619211,31829.7617958015,{"$f":"SUM(GW25:GW33)*$G$34","v":35430.954893790404},43376.006514608402,62180.6996818634,69306.026357971161,70927.475632170317,70312.469981893417,63619.606154849324,56625.995920274916,56246.211431123273,41590.570917575642,34013.888877657781,30770.240692006962,34331.465139751061,42327.980621667484,61515.80440757054,68821.08311173445,70508.096977052453,69910.41712696162,63086.544356867962,55958.084700420208,55577.697482962096,40678.530679222378,34608.938512813671,31272.303617105994,34795.471819700768,42846.806113056504,62427.630707165037,69918.608024248839,71674.945996595066,71097.521878385043,64142.656332328588,56879.525401184794,56501.225460173693,41357.06101838866,35215.088579227093,31783.776469974648,35268.22541540541,43375.176758047928,63356.439788817508,71036.341976457363,72863.203585610201,72306.386158387584,65217.903125732875,57817.640565829381,57441.522624243771,42048.216650707604,35832.5491368449,32304.838026321559,35749.892906704787,43913.271051411946,64302.552595573085,72174.663157235191,74073.269133234804,73537.415566996788,66312.637770431233,58772.73749930114,58398.898965287292,42752.235972883587,36461.534268474396,32835.670496730032,36240.644494252309,44461.270872615612,65266.296210045301,73333.956931295834,{"$f":"SUM(JI25:JI33)*$G$34","v":75305.549586802663},74791.023374590834,67427.219917709634,59745.129261835362,59373.670294212308,43469.361938970651,11382.454144476062,8976.3167471025863,7581.3389372563406,11820.297074057395,17825.84324456489,24760.213308954815,27418.318694363672,28188.306872215901,28257.337347987366,24943.506933369263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LU25:LU33)*$G$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OG25:OG33)*$G$34","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Energy Services - Charged $/sq foot"]
[]
[null,null,"Expenses"]
[null,null,null,"EV charging",null,null,null,null,{"$f":"SUM(M39:KZ39)","v":0},null,null,null,{"$f":"M159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG159","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency",null,null,null,null,{"$f":"SUM(M40:KZ40)","v":0},null,null,null,{"$f":"M302","v":0},{"$f":"N302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH302","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar",null,null,null,null,-157900.72541870092,null,null,null,{"$f":"-M347","v":0},{"$f":"-N347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-483.09187290343607,-484.28330778682346,-485.4776810700493,-486.67500000000041,-487.8752718414363,-489.07850387703331,-490.28470340742876,-491.49387775126536,-492.70603424523563,-493.92118024412628,-495.13932312086291,-496.36047026655478,-497.58462909053958,-498.81180702042849,-500.04201150215118,-501.27525000000094,-502.51152999667988,-503.75085899334476,-504.99324450965207,-506.23869408380381,-507.48721527259323,-508.73881565145064,-509.99350281448932,-511.25128437455197,-512.51216796325639,-513.77616123104201,-515.04327184721626,-516.31350750000149,-517.58687589658075,-518.86338476314563,-520.1430418449421,-521.42585490631848,-522.71183173077145,{"$f":"-BZ347","v":-524.00098012099454},-525.29330789892447,-526.58882290578902,-527.88753300215456,-529.18944606797368,-530.49457000263328,-531.8029127250021,-533.11448217347879,-534.42928630604058,-535.74733310029103,-537.06863055350868,-538.39318668269527,-539.72100952462506,-541.05210713589292,-542.38648759296348,-543.72415899221994,-545.06512945001361,-546.40940710271309,-547.75700010675291,-549.10791663868383,-550.4621648952226,-551.81975309330051,-553.18068947011454,-554.54498228317686,-555.91263981036457,-557.28367034997041,-558.65808222075293,-560.03588376198718,-561.41708333351471,-562.8016893157951,-564.18971010995608,-565.58115413784515,-566.97602984207992,-568.37434568610024,-569.77611015421871,-571.18133175167281,-572.59001900467615,-574.00218046047019,-575.4178246873762,-576.83696027484746,-578.25959583352085,-579.68573999526961,-581.11540141325543,-582.54858876198102,-583.98531073734296,-585.42557605668378,-586.86939345884582,-588.31677170422358,-589.76771957481708,-591.22224587428479,-592.68035942799804,-594.14206908309347,-595.60738370852698,-597.07631219512814,-598.54886345565353,-600.02504642484098,-601.50487005946366,-602.98834333838477,-604.47547526261167,-605.96627485535078,-607.46075116206202,-608.95891325051389,-610.46077021083852,-611.96633115558677,{"$f":"-EL347","v":-613.47560521978335},-614.9886015609826,-616.50532935932381,-618.02579781758675,-619.5500161612481,-621.0779936385369,-622.60973952049062,-624.14526310101189,-625.68457369692442,-627.22768064802983,-628.77459331716432,-630.32532109025499,-631.87987337637753,-633.43825960781282,-635.00048924010412,-636.56657175211512,-638.13651664608631,-639.71033344769376,-641.28803170610604,-642.86962099404298,-644.45511090783282,-646.04451106747149,-647.63783111667988,-649.23508072296329,-650.83626957766944,-652.44140739604768,-654.05050391730788,-655.6635689046791,-657.28061214546949,-658.9016434511251,-660.52667265728985,-662.15570962386494,-663.78876423506847,-665.42584639949632,-667.06696605018101,-668.71213314465285,-670.36135766500024,-672.01464961792988,-673.67201903482783,-675.33347597182012,-676.99903050983426,-678.66869275465945,-680.34247283700915,-682.02038091258146,-683.70242716212124,-685.3886217914818,-687.07897503168704,-688.77349713899309,-690.47219839495085,-692.17508910646836,-693.88217960587326,-695.5934802509754,-697.30900142512996,-699.02875353730008,-700.75274702212027,-702.4809923399597,-704.21349997698564,-705.95028044522701,-707.6913442826384,-709.43670205316369,-711.18636434680025,-712.9403417796633,-714.69864499405037,-716.46128465850563,{"$f":"-GX347","v":-718.22827146788472},-719.99961614341987,-721.77532943278459,-723.55542211015927,-725.339904976296,-727.1287888585847,-728.92208461111852,-730.71980311475943,-732.52195527720517,-734.32855203305417,-736.13960434387275,-737.95512319826162,-739.77511961192215,-741.59960462772335,-743.42858931576905,-745.26208477346495,-747.10010212558575,-748.94265252434309,-750.78974714945286,-752.64139720820299,-754.49761393552205,-756.35840859404652,-758.22379247418974,-760.09377689421024,-761.96837320028055,-763.84759276655575,-765.73144699524278,-767.61994731666948,-769.51310518935395,-771.41093210007409,-773.31343956393698,-775.2206391244498,-777.13254235358829,-779.04916085186846,-780.97050624841609,-782.89659020103727,-784.82742439628976,-786.76302054955329,-788.703390405101,-790.64854573617049,-792.59849834503552,-794.55326006307723,-796.51284275085607,-798.47725829818421,-800.44651862419687,-802.42063567742548,-804.39962143586945,-806.38348790706937,-808.37224712817931,-810.36591116604075,-812.36449211725494,-814.36800210825663,-816.37645329538759,-818.38985786497039,-820.40822803338267,-822.43157604713065,-824.45991418292385,-826.49325474774935,-828.53161007894653,-830.5749925442824,-832.62341454202567,-834.67688850102297,-836.73542688077362,-838.79904217150522,{"$f":"-JJ347","v":-840.8677468942501},-842.94155360092054,-845.02047487438517,-847.10452332854561,-849.19371160841251,-851.28805239018266,-853.3875583813159,-855.49224232061181,-857.60211697828743,-859.71719515605469,-861.83748968719772,-863.96301343665141,-866.0937793010786,-868.22980020894909,-870.37108912061763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LV347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OH347","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined Heat and Power",null,null,null,null,{"$f":"SUM(M42:XFD42)","v":0},null,null,null,{"$f":"M394+M395","v":0},{"$f":"N394+N395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ394+BZ395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL394+EL395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX394+GX395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ394+JJ395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV394+LV395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH394+OH395","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,null,null,null,{"$f":"SUM(M43:XFD43)","v":0},null,null,null,{"$f":"M427","v":0},{"$f":"N427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH427","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency - demand response",null,null,null,null,{"$f":"SUM(M44:KZ44)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Building owner lease payment",null,null,{"$f":"'Constant Inputs - Operation'!G69","v":0},null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Managing partner/asset management fees",null,null,{"$f":"'Constant Inputs - Operation'!G70","v":0},null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Expenses","USD",1,null,-157900.72541870092,null,null,null,{"$f":"SUM(M40:M46)*$G$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-483.09187290343607,-484.28330778682346,-485.4776810700493,-486.67500000000041,-487.8752718414363,-489.07850387703331,-490.28470340742876,-491.49387775126536,-492.70603424523563,-493.92118024412628,-495.13932312086291,-496.36047026655478,-497.58462909053958,-498.81180702042849,-500.04201150215118,-501.27525000000094,-502.51152999667988,-503.75085899334476,-504.99324450965207,-506.23869408380381,-507.48721527259323,-508.73881565145064,-509.99350281448932,-511.25128437455197,-512.51216796325639,-513.77616123104201,-515.04327184721626,-516.31350750000149,-517.58687589658075,-518.86338476314563,-520.1430418449421,-521.42585490631848,{"$f":"SUM(BY40:BY46)*$G$47","v":-522.71183173077145},-524.00098012099454,-525.29330789892447,-526.58882290578902,-527.88753300215456,-529.18944606797368,-530.49457000263328,-531.8029127250021,-533.11448217347879,-534.42928630604058,-535.74733310029103,-537.06863055350868,-538.39318668269527,-539.72100952462506,-541.05210713589292,-542.38648759296348,-543.72415899221994,-545.06512945001361,-546.40940710271309,-547.75700010675291,-549.10791663868383,-550.4621648952226,-551.81975309330051,-553.18068947011454,-554.54498228317686,-555.91263981036457,-557.28367034997041,-558.65808222075293,-560.03588376198718,-561.41708333351471,-562.8016893157951,-564.18971010995608,-565.58115413784515,-566.97602984207992,-568.37434568610024,-569.77611015421871,-571.18133175167281,-572.59001900467615,-574.00218046047019,-575.4178246873762,-576.83696027484746,-578.25959583352085,-579.68573999526961,-581.11540141325543,-582.54858876198102,-583.98531073734296,-585.42557605668378,-586.86939345884582,-588.31677170422358,-589.76771957481708,-591.22224587428479,-592.68035942799804,-594.14206908309347,-595.60738370852698,-597.07631219512814,-598.54886345565353,-600.02504642484098,-601.50487005946366,-602.98834333838477,-604.47547526261167,-605.96627485535078,-607.46075116206202,-608.95891325051389,-610.46077021083852,{"$f":"SUM(EK40:EK46)*$G$47","v":-611.96633115558677},-613.47560521978335,-614.9886015609826,-616.50532935932381,-618.02579781758675,-619.5500161612481,-621.0779936385369,-622.60973952049062,-624.14526310101189,-625.68457369692442,-627.22768064802983,-628.77459331716432,-630.32532109025499,-631.87987337637753,-633.43825960781282,-635.00048924010412,-636.56657175211512,-638.13651664608631,-639.71033344769376,-641.28803170610604,-642.86962099404298,-644.45511090783282,-646.04451106747149,-647.63783111667988,-649.23508072296329,-650.83626957766944,-652.44140739604768,-654.05050391730788,-655.6635689046791,-657.28061214546949,-658.9016434511251,-660.52667265728985,-662.15570962386494,-663.78876423506847,-665.42584639949632,-667.06696605018101,-668.71213314465285,-670.36135766500024,-672.01464961792988,-673.67201903482783,-675.33347597182012,-676.99903050983426,-678.66869275465945,-680.34247283700915,-682.02038091258146,-683.70242716212124,-685.3886217914818,-687.07897503168704,-688.77349713899309,-690.47219839495085,-692.17508910646836,-693.88217960587326,-695.5934802509754,-697.30900142512996,-699.02875353730008,-700.75274702212027,-702.4809923399597,-704.21349997698564,-705.95028044522701,-707.6913442826384,-709.43670205316369,-711.18636434680025,-712.9403417796633,-714.69864499405037,{"$f":"SUM(GW40:GW46)*$G$47","v":-716.46128465850563},-718.22827146788472,-719.99961614341987,-721.77532943278459,-723.55542211015927,-725.339904976296,-727.1287888585847,-728.92208461111852,-730.71980311475943,-732.52195527720517,-734.32855203305417,-736.13960434387275,-737.95512319826162,-739.77511961192215,-741.59960462772335,-743.42858931576905,-745.26208477346495,-747.10010212558575,-748.94265252434309,-750.78974714945286,-752.64139720820299,-754.49761393552205,-756.35840859404652,-758.22379247418974,-760.09377689421024,-761.96837320028055,-763.84759276655575,-765.73144699524278,-767.61994731666948,-769.51310518935395,-771.41093210007409,-773.31343956393698,-775.2206391244498,-777.13254235358829,-779.04916085186846,-780.97050624841609,-782.89659020103727,-784.82742439628976,-786.76302054955329,-788.703390405101,-790.64854573617049,-792.59849834503552,-794.55326006307723,-796.51284275085607,-798.47725829818421,-800.44651862419687,-802.42063567742548,-804.39962143586945,-806.38348790706937,-808.37224712817931,-810.36591116604075,-812.36449211725494,-814.36800210825663,-816.37645329538759,-818.38985786497039,-820.40822803338267,-822.43157604713065,-824.45991418292385,-826.49325474774935,-828.53161007894653,-830.5749925442824,-832.62341454202567,-834.67688850102297,-836.73542688077362,{"$f":"SUM(JI40:JI46)*$G$47","v":-838.79904217150522},-840.8677468942501,-842.94155360092054,-845.02047487438517,-847.10452332854561,-849.19371160841251,-851.28805239018266,-853.3875583813159,-855.49224232061181,-857.60211697828743,-859.71719515605469,-861.83748968719772,-863.96301343665141,-866.0937793010786,-868.22980020894909,-870.37108912061763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LU40:LU46)*$G$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OG40:OG46)*$G$47","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Monthly IRR Overall",{"$f":"IFERROR(IRR(M49:KZ49,0.001),FALSE)","v":1.5339011269968061E-3},{"$f":"(1+F49)^12-1","v":1.8562898536564898E-2},null,{"$f":"SUM(M49:KZ49)","v":2039040.4139125778},null,null,null,{"$f":"-M21+M34+M47","v":0},0,0,0,0,0,-7057.8125,-7057.8125,-7057.8125,-7057.8125,-7057.8125,-7057.8125,-7057.8125,-7057.8125,-7057.8125,-7057.8125,-7057.8125,-7057.8125,-7057.8125,-7057.8125,-3407057.8125,-3407057.8125,-256000.20908037096,-256241.26596093585,-251142.15282818396,-247029.47144405282,-237396.71784354316,-237679.92125799588,-238876.66148135019,-240310.54060149463,-245501.09864272221,-248410.08860203356,44253.887312919622,32578.26519170796,27452.612820995724,25350.267212116414,29381.572681450391,36689.144644314394,51083.042937801853,56098.334884457181,56930.525820975352,56083.671774403054,50845.989009953417,45369.061644205474,44968.822874981743,33102.568092671674,27921.629266727025,25746.987167500083,29748.394685005362,37100.736216522491,51797.045745025294,56958.34533421693,57845.098064334648,57014.183770387754,51677.280780745983,46095.775510034786,45696.549873514778,33636.454821757397,28399.229793466609,26150.982446219994,30121.973427690729,37519.737265553522,52524.162623586431,57833.993286857891,{"$f":"-BY21+BY34+BY47","v":58776.246749344173},57961.546627121759,52523.434696659104,46835.449010290722,46437.299455880879,34180.101399292689,28885.572003019071,26562.386516857856,30502.433185674949,37946.281495191579,53264.636234896054,58725.565945739814,59724.275579566107,58926.068868726186,53384.719437647218,47588.315590794446,47191.306958468937,34733.687066632934,29380.816373213031,26981.335271669068,30889.900492390152,38380.505000737132,54018.713734239325,59633.355810313842,60689.493850485102,59908.064697523492,54261.408563774952,48354.612914659963,47958.811982032457,35297.394344142573,29885.126309326086,27407.967069408278,31284.504178284806,38822.546310629332,54786.64685329434,60557.660773357718,61672.216552145052,60907.854098243515,55153.780603438317,49134.582937878942,48740.058468349169,35871.409090180496,30398.668196387967,27842.422778867603,31686.375411231391,39272.546428748588,55568.691984131132,61498.784219965921,62672.764473641168,61925.762944113951,56062.119143150165,49928.471986226046,49535.294778224328,36455.920561106002,30921.611452375499,28284.845823138079,32095.647737598363,39730.648877408596,56365.110264716983,62457.035128325515,63691.464309499628,62962.123104867816,56986.712918916004,50736.530833506324,{"$f":"-EK21+EK34+EK47","v":50344.773770859807},37051.121472321167,31454.128582313053,28735.382224604586,32512.457123995489,40196.99974104765,57176.167665952911,63432.728172308227,64728.648767977676,64017.272556701115,57927.855909227081,51559.014781166603,51168.752884611822,37657.208060366334,31996.395233292336,29194.18065068483,32936.941999702176,40671.747710628842,58002.135080268134,64426.183825910484,65784.65668131756,65091.555494215208,58885.847429697984,52396.183739293301,52007.49421915962,38274.380146085081,32548.590250425539,29661.392460323012,33369.243299788104,41155.044128759022,58843.288411798683,65437.728469573558,66859.83311798831,66185.322444377976,59860.992229376752,53248.302309019688,52861.264619109032,38902.841198875714,33110.895733746001,30137.171751248821,33809.504508935599,41647.043035536051,59699.908668176904,66467.6944984156,67954.529496949821,67298.930382539038,60853.600588755166,54115.639866364851,53730.335759053734,39542.79840204621,33683.497096070787,30621.675408012597,34257.871705973492,42147.901215134647,60572.282053959229,67516.420432409373,69069.103703974222,68432.742850534385,61863.988419508096,54998.470647528309,54614.984230118505,40194.462719289724,34266.583121839547,31115.063150807451,{"$f":"-GW21+GW34+GW47","v":34714.493609131896},42657.778243140514,61460.700065719982,68584.251028538376,70203.920210060154,69587.130076917121,62892.477365990737,55897.073835663796,55515.491628008516,40858.048962298439,33279.560325624727,30034.10108766309,33593.510016552798,41588.205502055564,60774.204802942819,68077.654522418685,69762.834892278988,69163.31702483604,62337.601704343622,55207.294953270757,54825.056085753895,39924.033065286858,33852.580104219625,30514.079824631805,34035.378042806558,42084.837739856222,61663.78311439848,69152.876577253599,70907.326049278403,70328.008773195688,63371.245400228516,56106.211961620858,55726.004821049246,40579.928476035071,34436.039418375221,31002.80596372623,34485.328825204371,42590.34933365164,62569.676768267957,70247.638586052257,72072.555039874031,71513.787660042552,64423.349865669799,57021.127723078527,56643.045365945589,41247.770132083409,35030.128501167477,31500.438404885688,34943.509418797716,43104.898804283766,63492.186684407046,71362.298665117938,73258.901131126549,72721.039113701394,65494.247912566265,57952.329271267758,57576.467389240162,41927.776058700663,35635.041013726644,32007.138886651086,35410.069501708029,43628.647458073588,64431.619321544276,72497.221504415065,{"$f":"-JI21+JI34+JI47","v":74466.750544631155},73950.155627696586,66584.278364108715,58900.108786960976,58526.565770883761,42620.168227362235,10531.166092085879,8122.9291887212703,6725.8466949357289,10962.694957079108,16966.126049408835,23898.375819267618,26554.355680927019,27322.213092914822,27389.107547778418,24073.135844248645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LU21+LU34+LU47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OG21+OG34+OG47","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Building Usage and Current Costs"]
[]
[null,null,"Energy  Usage"]
[null,null,null,"Annual Electricity - Base",null,"kWh/Yr",{"$f":"'Constant Inputs - Operation'!G16","v":1356963},null,null,null,null,null,{"$f":"$G$55","v":1356963},{"$f":"$G$55","v":1356963},1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,{"$f":"$G$55","v":1356963},1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,{"$f":"$G$55","v":1356963},1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,{"$f":"$G$55","v":1356963},1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,{"$f":"$G$55","v":1356963},1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,{"$f":"$G$55","v":1356963},1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,{"$f":"$G$55","v":1356963},1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963]
[null,null,null,"Growth Index",null,"Index",{"$f":"(1+'Constant Inputs - Operation'!G19)^(1/12)-1","v":0},null,null,null,null,1,{"$f":"L56*(1+$G$56/12)","v":1},{"$f":"M56*(1+$G$56/12)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BY56*(1+$G$56/12)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EK56*(1+$G$56/12)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GW56*(1+$G$56/12)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JI56*(1+$G$56/12)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LU56*(1+$G$56/12)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OG56*(1+$G$56/12)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,"Annual Electricity - After Growth",null,null,null,null,null,null,null,null,{"$f":"M55*M56","v":1356963},{"$f":"N55*N56","v":1356963},1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,1356963,{"$f":"Y55*Y56","v":1356963},{"$f":"Z55*Z56","v":1356963},{"$f":"AA55*AA56","v":1356963},{"$f":"AB55*AB56","v":1356963},{"$f":"AC55*AC56","v":1356963},{"$f":"AD55*AD56","v":1356963},{"$f":"AE55*AE56","v":1356963},{"$f":"AF55*AF56","v":1356963},{"$f":"AG55*AG56","v":1356963},{"$f":"AH55*AH56","v":1356963},{"$f":"AI55*AI56","v":1356963},{"$f":"AJ55*AJ56","v":1356963},{"$f":"AK55*AK56","v":1356963},{"$f":"AL55*AL56","v":1356963},{"$f":"AM55*AM56","v":1356963},{"$f":"AN55*AN56","v":1356963},{"$f":"AO55*AO56","v":1356963},{"$f":"AP55*AP56","v":1356963},{"$f":"AQ55*AQ56","v":1356963},{"$f":"AR55*AR56","v":1356963},{"$f":"AS55*AS56","v":1356963},{"$f":"AT55*AT56","v":1356963},{"$f":"AU55*AU56","v":1356963},{"$f":"AV55*AV56","v":1356963},{"$f":"AW55*AW56","v":1356963},{"$f":"AX55*AX56","v":1356963},{"$f":"AY55*AY56","v":1356963},{"$f":"AZ55*AZ56","v":1356963},{"$f":"BA55*BA56","v":1356963},{"$f":"BB55*BB56","v":1356963},{"$f":"BC55*BC56","v":1356963},{"$f":"BD55*BD56","v":1356963},{"$f":"BE55*BE56","v":1356963},{"$f":"BF55*BF56","v":1356963},{"$f":"BG55*BG56","v":1356963},{"$f":"BH55*BH56","v":1356963},{"$f":"BI55*BI56","v":1356963},{"$f":"BJ55*BJ56","v":1356963},{"$f":"BK55*BK56","v":1356963},{"$f":"BL55*BL56","v":1356963},{"$f":"BM55*BM56","v":1356963},{"$f":"BN55*BN56","v":1356963},{"$f":"BO55*BO56","v":1356963},{"$f":"BP55*BP56","v":1356963},{"$f":"BQ55*BQ56","v":1356963},{"$f":"BR55*BR56","v":1356963},{"$f":"BS55*BS56","v":1356963},{"$f":"BT55*BT56","v":1356963},{"$f":"BU55*BU56","v":1356963},{"$f":"BV55*BV56","v":1356963},{"$f":"BW55*BW56","v":1356963},{"$f":"BX55*BX56","v":1356963},{"$f":"BY55*BY56","v":1356963},{"$f":"BZ55*BZ56","v":1356963},{"$f":"CA55*CA56","v":1356963},{"$f":"CB55*CB56","v":1356963},{"$f":"CC55*CC56","v":1356963},{"$f":"CD55*CD56","v":1356963},{"$f":"CE55*CE56","v":1356963},{"$f":"CF55*CF56","v":1356963},{"$f":"CG55*CG56","v":1356963},{"$f":"CH55*CH56","v":1356963},{"$f":"CI55*CI56","v":1356963},{"$f":"CJ55*CJ56","v":1356963},{"$f":"CK55*CK56","v":1356963},{"$f":"CL55*CL56","v":1356963},{"$f":"CM55*CM56","v":1356963},{"$f":"CN55*CN56","v":1356963},{"$f":"CO55*CO56","v":1356963},{"$f":"CP55*CP56","v":1356963},{"$f":"CQ55*CQ56","v":1356963},{"$f":"CR55*CR56","v":1356963},{"$f":"CS55*CS56","v":1356963},{"$f":"CT55*CT56","v":1356963},{"$f":"CU55*CU56","v":1356963},{"$f":"CV55*CV56","v":1356963},{"$f":"CW55*CW56","v":1356963},{"$f":"CX55*CX56","v":1356963},{"$f":"CY55*CY56","v":1356963},{"$f":"CZ55*CZ56","v":1356963},{"$f":"DA55*DA56","v":1356963},{"$f":"DB55*DB56","v":1356963},{"$f":"DC55*DC56","v":1356963},{"$f":"DD55*DD56","v":1356963},{"$f":"DE55*DE56","v":1356963},{"$f":"DF55*DF56","v":1356963},{"$f":"DG55*DG56","v":1356963},{"$f":"DH55*DH56","v":1356963},{"$f":"DI55*DI56","v":1356963},{"$f":"DJ55*DJ56","v":1356963},{"$f":"DK55*DK56","v":1356963},{"$f":"DL55*DL56","v":1356963},{"$f":"DM55*DM56","v":1356963},{"$f":"DN55*DN56","v":1356963},{"$f":"DO55*DO56","v":1356963},{"$f":"DP55*DP56","v":1356963},{"$f":"DQ55*DQ56","v":1356963},{"$f":"DR55*DR56","v":1356963},{"$f":"DS55*DS56","v":1356963},{"$f":"DT55*DT56","v":1356963},{"$f":"DU55*DU56","v":1356963},{"$f":"DV55*DV56","v":1356963},{"$f":"DW55*DW56","v":1356963},{"$f":"DX55*DX56","v":1356963},{"$f":"DY55*DY56","v":1356963},{"$f":"DZ55*DZ56","v":1356963},{"$f":"EA55*EA56","v":1356963},{"$f":"EB55*EB56","v":1356963},{"$f":"EC55*EC56","v":1356963},{"$f":"ED55*ED56","v":1356963},{"$f":"EE55*EE56","v":1356963},{"$f":"EF55*EF56","v":1356963},{"$f":"EG55*EG56","v":1356963},{"$f":"EH55*EH56","v":1356963},{"$f":"EI55*EI56","v":1356963},{"$f":"EJ55*EJ56","v":1356963},{"$f":"EK55*EK56","v":1356963},{"$f":"EL55*EL56","v":1356963},{"$f":"EM55*EM56","v":1356963},{"$f":"EN55*EN56","v":1356963},{"$f":"EO55*EO56","v":1356963},{"$f":"EP55*EP56","v":1356963},{"$f":"EQ55*EQ56","v":1356963},{"$f":"ER55*ER56","v":1356963},{"$f":"ES55*ES56","v":1356963},{"$f":"ET55*ET56","v":1356963},{"$f":"EU55*EU56","v":1356963},{"$f":"EV55*EV56","v":1356963},{"$f":"EW55*EW56","v":1356963},{"$f":"EX55*EX56","v":1356963},{"$f":"EY55*EY56","v":1356963},{"$f":"EZ55*EZ56","v":1356963},{"$f":"FA55*FA56","v":1356963},{"$f":"FB55*FB56","v":1356963},{"$f":"FC55*FC56","v":1356963},{"$f":"FD55*FD56","v":1356963},{"$f":"FE55*FE56","v":1356963},{"$f":"FF55*FF56","v":1356963},{"$f":"FG55*FG56","v":1356963},{"$f":"FH55*FH56","v":1356963},{"$f":"FI55*FI56","v":1356963},{"$f":"FJ55*FJ56","v":1356963},{"$f":"FK55*FK56","v":1356963},{"$f":"FL55*FL56","v":1356963},{"$f":"FM55*FM56","v":1356963},{"$f":"FN55*FN56","v":1356963},{"$f":"FO55*FO56","v":1356963},{"$f":"FP55*FP56","v":1356963},{"$f":"FQ55*FQ56","v":1356963},{"$f":"FR55*FR56","v":1356963},{"$f":"FS55*FS56","v":1356963},{"$f":"FT55*FT56","v":1356963},{"$f":"FU55*FU56","v":1356963},{"$f":"FV55*FV56","v":1356963},{"$f":"FW55*FW56","v":1356963},{"$f":"FX55*FX56","v":1356963},{"$f":"FY55*FY56","v":1356963},{"$f":"FZ55*FZ56","v":1356963},{"$f":"GA55*GA56","v":1356963},{"$f":"GB55*GB56","v":1356963},{"$f":"GC55*GC56","v":1356963},{"$f":"GD55*GD56","v":1356963},{"$f":"GE55*GE56","v":1356963},{"$f":"GF55*GF56","v":1356963},{"$f":"GG55*GG56","v":1356963},{"$f":"GH55*GH56","v":1356963},{"$f":"GI55*GI56","v":1356963},{"$f":"GJ55*GJ56","v":1356963},{"$f":"GK55*GK56","v":1356963},{"$f":"GL55*GL56","v":1356963},{"$f":"GM55*GM56","v":1356963},{"$f":"GN55*GN56","v":1356963},{"$f":"GO55*GO56","v":1356963},{"$f":"GP55*GP56","v":1356963},{"$f":"GQ55*GQ56","v":1356963},{"$f":"GR55*GR56","v":1356963},{"$f":"GS55*GS56","v":1356963},{"$f":"GT55*GT56","v":1356963},{"$f":"GU55*GU56","v":1356963},{"$f":"GV55*GV56","v":1356963},{"$f":"GW55*GW56","v":1356963},{"$f":"GX55*GX56","v":1356963},{"$f":"GY55*GY56","v":1356963},{"$f":"GZ55*GZ56","v":1356963},{"$f":"HA55*HA56","v":1356963},{"$f":"HB55*HB56","v":1356963},{"$f":"HC55*HC56","v":1356963},{"$f":"HD55*HD56","v":1356963},{"$f":"HE55*HE56","v":1356963},{"$f":"HF55*HF56","v":1356963},{"$f":"HG55*HG56","v":1356963},{"$f":"HH55*HH56","v":1356963},{"$f":"HI55*HI56","v":1356963},{"$f":"HJ55*HJ56","v":1356963},{"$f":"HK55*HK56","v":1356963},{"$f":"HL55*HL56","v":1356963},{"$f":"HM55*HM56","v":1356963},{"$f":"HN55*HN56","v":1356963},{"$f":"HO55*HO56","v":1356963},{"$f":"HP55*HP56","v":1356963},{"$f":"HQ55*HQ56","v":1356963},{"$f":"HR55*HR56","v":1356963},{"$f":"HS55*HS56","v":1356963},{"$f":"HT55*HT56","v":1356963},{"$f":"HU55*HU56","v":1356963},{"$f":"HV55*HV56","v":1356963},{"$f":"HW55*HW56","v":1356963},{"$f":"HX55*HX56","v":1356963},{"$f":"HY55*HY56","v":1356963},{"$f":"HZ55*HZ56","v":1356963},{"$f":"IA55*IA56","v":1356963},{"$f":"IB55*IB56","v":1356963},{"$f":"IC55*IC56","v":1356963},{"$f":"ID55*ID56","v":1356963},{"$f":"IE55*IE56","v":1356963},{"$f":"IF55*IF56","v":1356963},{"$f":"IG55*IG56","v":1356963},{"$f":"IH55*IH56","v":1356963},{"$f":"II55*II56","v":1356963},{"$f":"IJ55*IJ56","v":1356963},{"$f":"IK55*IK56","v":1356963},{"$f":"IL55*IL56","v":1356963},{"$f":"IM55*IM56","v":1356963},{"$f":"IN55*IN56","v":1356963},{"$f":"IO55*IO56","v":1356963},{"$f":"IP55*IP56","v":1356963},{"$f":"IQ55*IQ56","v":1356963},{"$f":"IR55*IR56","v":1356963},{"$f":"IS55*IS56","v":1356963},{"$f":"IT55*IT56","v":1356963},{"$f":"IU55*IU56","v":1356963},{"$f":"IV55*IV56","v":1356963},{"$f":"IW55*IW56","v":1356963},{"$f":"IX55*IX56","v":1356963},{"$f":"IY55*IY56","v":1356963},{"$f":"IZ55*IZ56","v":1356963},{"$f":"JA55*JA56","v":1356963},{"$f":"JB55*JB56","v":1356963},{"$f":"JC55*JC56","v":1356963},{"$f":"JD55*JD56","v":1356963},{"$f":"JE55*JE56","v":1356963},{"$f":"JF55*JF56","v":1356963},{"$f":"JG55*JG56","v":1356963},{"$f":"JH55*JH56","v":1356963},{"$f":"JI55*JI56","v":1356963},{"$f":"JJ55*JJ56","v":1356963},{"$f":"JK55*JK56","v":1356963},{"$f":"JL55*JL56","v":1356963},{"$f":"JM55*JM56","v":1356963},{"$f":"JN55*JN56","v":1356963},{"$f":"JO55*JO56","v":1356963},{"$f":"JP55*JP56","v":1356963},{"$f":"JQ55*JQ56","v":1356963},{"$f":"JR55*JR56","v":1356963},{"$f":"JS55*JS56","v":1356963},{"$f":"JT55*JT56","v":1356963},{"$f":"JU55*JU56","v":1356963},{"$f":"JV55*JV56","v":1356963},{"$f":"JW55*JW56","v":1356963},{"$f":"JX55*JX56","v":1356963},{"$f":"JY55*JY56","v":1356963},{"$f":"JZ55*JZ56","v":1356963},{"$f":"KA55*KA56","v":1356963},{"$f":"KB55*KB56","v":1356963},{"$f":"KC55*KC56","v":1356963},{"$f":"KD55*KD56","v":1356963},{"$f":"KE55*KE56","v":1356963},{"$f":"KF55*KF56","v":1356963},{"$f":"KG55*KG56","v":1356963},{"$f":"KH55*KH56","v":1356963},{"$f":"KI55*KI56","v":1356963},{"$f":"KJ55*KJ56","v":1356963},{"$f":"KK55*KK56","v":1356963},{"$f":"KL55*KL56","v":1356963},{"$f":"KM55*KM56","v":1356963},{"$f":"KN55*KN56","v":1356963},{"$f":"KO55*KO56","v":1356963},{"$f":"KP55*KP56","v":1356963},{"$f":"KQ55*KQ56","v":1356963},{"$f":"KR55*KR56","v":1356963},{"$f":"KS55*KS56","v":1356963},{"$f":"KT55*KT56","v":1356963},{"$f":"KU55*KU56","v":1356963},{"$f":"KV55*KV56","v":1356963},{"$f":"KW55*KW56","v":1356963},{"$f":"KX55*KX56","v":1356963},{"$f":"KY55*KY56","v":1356963},{"$f":"KZ55*KZ56","v":1356963},{"$f":"LA55*LA56","v":1356963},{"$f":"LB55*LB56","v":1356963},{"$f":"LC55*LC56","v":1356963},{"$f":"LD55*LD56","v":1356963},{"$f":"LE55*LE56","v":1356963},{"$f":"LF55*LF56","v":1356963},{"$f":"LG55*LG56","v":1356963},{"$f":"LH55*LH56","v":1356963},{"$f":"LI55*LI56","v":1356963},{"$f":"LJ55*LJ56","v":1356963},{"$f":"LK55*LK56","v":1356963},{"$f":"LL55*LL56","v":1356963},{"$f":"LM55*LM56","v":1356963},{"$f":"LN55*LN56","v":1356963},{"$f":"LO55*LO56","v":1356963},{"$f":"LP55*LP56","v":1356963},{"$f":"LQ55*LQ56","v":1356963},{"$f":"LR55*LR56","v":1356963},{"$f":"LS55*LS56","v":1356963},{"$f":"LT55*LT56","v":1356963},{"$f":"LU55*LU56","v":1356963},{"$f":"LV55*LV56","v":1356963},{"$f":"LW55*LW56","v":1356963},{"$f":"LX55*LX56","v":1356963},{"$f":"LY55*LY56","v":1356963},{"$f":"LZ55*LZ56","v":1356963},{"$f":"MA55*MA56","v":1356963},{"$f":"MB55*MB56","v":1356963},{"$f":"MC55*MC56","v":1356963},{"$f":"MD55*MD56","v":1356963},{"$f":"ME55*ME56","v":1356963},{"$f":"MF55*MF56","v":1356963},{"$f":"MG55*MG56","v":1356963},{"$f":"MH55*MH56","v":1356963},{"$f":"MI55*MI56","v":1356963},{"$f":"MJ55*MJ56","v":1356963},{"$f":"MK55*MK56","v":1356963},{"$f":"ML55*ML56","v":1356963},{"$f":"MM55*MM56","v":1356963},{"$f":"MN55*MN56","v":1356963},{"$f":"MO55*MO56","v":1356963},{"$f":"MP55*MP56","v":1356963},{"$f":"MQ55*MQ56","v":1356963},{"$f":"MR55*MR56","v":1356963},{"$f":"MS55*MS56","v":1356963},{"$f":"MT55*MT56","v":1356963},{"$f":"MU55*MU56","v":1356963},{"$f":"MV55*MV56","v":1356963},{"$f":"MW55*MW56","v":1356963},{"$f":"MX55*MX56","v":1356963},{"$f":"MY55*MY56","v":1356963},{"$f":"MZ55*MZ56","v":1356963},{"$f":"NA55*NA56","v":1356963},{"$f":"NB55*NB56","v":1356963},{"$f":"NC55*NC56","v":1356963},{"$f":"ND55*ND56","v":1356963},{"$f":"NE55*NE56","v":1356963},{"$f":"NF55*NF56","v":1356963},{"$f":"NG55*NG56","v":1356963},{"$f":"NH55*NH56","v":1356963},{"$f":"NI55*NI56","v":1356963},{"$f":"NJ55*NJ56","v":1356963},{"$f":"NK55*NK56","v":1356963},{"$f":"NL55*NL56","v":1356963},{"$f":"NM55*NM56","v":1356963},{"$f":"NN55*NN56","v":1356963},{"$f":"NO55*NO56","v":1356963},{"$f":"NP55*NP56","v":1356963},{"$f":"NQ55*NQ56","v":1356963},{"$f":"NR55*NR56","v":1356963},{"$f":"NS55*NS56","v":1356963},{"$f":"NT55*NT56","v":1356963},{"$f":"NU55*NU56","v":1356963},{"$f":"NV55*NV56","v":1356963},{"$f":"NW55*NW56","v":1356963},{"$f":"NX55*NX56","v":1356963},{"$f":"NY55*NY56","v":1356963},{"$f":"NZ55*NZ56","v":1356963},{"$f":"OA55*OA56","v":1356963},{"$f":"OB55*OB56","v":1356963},{"$f":"OC55*OC56","v":1356963},{"$f":"OD55*OD56","v":1356963},{"$f":"OE55*OE56","v":1356963},{"$f":"OF55*OF56","v":1356963},{"$f":"OG55*OG56","v":1356963},{"$f":"OH55*OH56","v":1356963},{"$f":"OI55*OI56","v":1356963},{"$f":"OJ55*OJ56","v":1356963},{"$f":"OK55*OK56","v":1356963},{"$f":"OL55*OL56","v":1356963},{"$f":"OM55*OM56","v":1356963},{"$f":"ON55*ON56","v":1356963},{"$f":"OO55*OO56","v":1356963},{"$f":"OP55*OP56","v":1356963},{"$f":"OQ55*OQ56","v":1356963}]
[null,null,null,"Seasonal Factor",null,"%",{"$f":"'Time Series Inputs - Operations'!C24","v":"Generic Percent of Year"},null,null,null,null,null,{"$f":"LOOKUP(M5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(N5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(O5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(P5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(Q5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(R5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(S5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(T5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(U5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(V5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(W5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(X5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(Y5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(Z5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(AA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(AB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(AC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(AD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(AE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(AF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(AG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(AH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(AI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(AJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(AK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(AL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(AM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(AN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(AO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(AP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(AQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(AR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(AS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(AT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(AU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(AV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(AW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(AX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(AY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(AZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(BA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(BB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(BC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(BD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(BE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(BF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(BG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(BH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(BI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(BJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(BK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(BL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(BM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(BN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(BO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(BP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(BQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(BR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(BS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(BT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(BU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(BV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(BW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(BX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(BY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(BZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(CA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(CB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(CC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(CD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(CE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(CF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(CG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(CH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(CI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(CJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(CK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(CL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(CM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(CN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(CO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(CP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(CQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(CR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(CS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(CT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(CU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(CV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(CW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(CX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(CY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(CZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(DA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(DB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(DC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(DD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(DE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(DF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(DG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(DH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(DI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(DJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(DK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(DL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(DM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(DN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(DO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(DP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(DQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(DR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(DS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(DT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(DU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(DV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(DW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(DX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(DY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(DZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(EA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(EB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(EC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(ED5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(EE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(EF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(EG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(EH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(EI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(EJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(EK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(EL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(EM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(EN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(EO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(EP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(EQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(ER5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(ES5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(ET5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(EU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(EV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(EW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(EX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(EY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(EZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(FA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(FB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(FC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(FD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(FE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(FF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(FG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(FH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(FI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(FJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(FK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(FL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(FM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(FN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(FO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(FP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(FQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(FR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(FS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(FT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(FU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(FV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(FW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(FX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(FY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(FZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(GA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(GB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(GC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(GD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(GE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(GF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(GG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(GH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(GI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(GJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(GK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(GL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(GM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(GN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(GO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(GP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(GQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(GR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(GS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(GT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(GU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(GV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(GW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(GX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(GY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(GZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(HA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(HB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(HC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(HD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(HE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(HF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(HG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(HH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(HI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(HJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(HK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(HL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(HM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(HN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(HO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(HP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(HQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(HR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(HS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(HT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(HU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(HV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(HW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(HX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(HY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(HZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(IA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(IB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(IC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(ID5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(IE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(IF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(IG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(IH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(II5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(IJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(IK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(IL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(IM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(IN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(IO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(IP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(IQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(IR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(IS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(IT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(IU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(IV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(IW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(IX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(IY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(IZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(JA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(JB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(JC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(JD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(JE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(JF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(JG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(JH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(JI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(JJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(JK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(JL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(JM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(JN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(JO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(JP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(JQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(JR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(JS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(JT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(JU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(JV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(JW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(JX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(JY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(JZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(KA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(KB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(KC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(KD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(KE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(KF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(KG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(KH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(KI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(KJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(KK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(KL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(KM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(KN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(KO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(KP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(KQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(KR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(KS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(KT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(KU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(KV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(KW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(KX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(KY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(KZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(LA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(LB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(LC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(LD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(LE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(LF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(LG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(LH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(LI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(LJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(LK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(LL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(LM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(LN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(LO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(LP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(LQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(LR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(LS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(LT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(LU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(LV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(LW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(LX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(LY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(LZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(MA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(MB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(MC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(MD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(ME5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(MF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(MG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(MH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(MI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(MJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(MK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(ML5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(MM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(MN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(MO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(MP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(MQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(MR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(MS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(MT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(MU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(MV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(MW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(MX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(MY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(MZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(NA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(NB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(NC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(ND5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(NE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(NF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(NG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(NH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(NI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(NJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(NK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(NL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(NM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(NN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(NO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(NP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(NQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(NR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(NS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(NT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(NU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(NV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(NW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(NX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(NY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(NZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(OA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(OB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(OC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(OD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(OE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2},{"$f":"LOOKUP(OF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.5566240960147721E-2},{"$f":"LOOKUP(OG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.2724457608862907E-2},{"$f":"LOOKUP(OH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":5.20608939836898E-2},{"$f":"LOOKUP(OI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.7327473457455002E-2},{"$f":"LOOKUP(OJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11026215571626405},{"$f":"LOOKUP(OK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11482054931527928},{"$f":"LOOKUP(OL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":0.11602746576396371},{"$f":"LOOKUP(OM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":9.6644676104016017E-2},{"$f":"LOOKUP(ON5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.3599399907678118E-2},{"$f":"LOOKUP(OO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":8.527754269887676E-2},{"$f":"LOOKUP(OP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":7.1241729496845679E-2},{"$f":"LOOKUP(OQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!24:24)","v":6.4447414986921067E-2}]
[null,null,null,"Monthly Electricity",null,"kWh/Mo",null,null,null,null,null,null,{"$f":"M57*M58","v":71545.138170295439},{"$f":"N57*N58","v":70644.706882789658},132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,{"$f":"Y57*Y58","v":71545.138170295439},{"$f":"Z57*Z58","v":70644.706882789658},{"$f":"AA57*AA58","v":132069.7803652485},{"$f":"AB57*AB58","v":149621.66560720882},{"$f":"AC57*AC58","v":155807.23706050933},{"$f":"AD57*AD58","v":157444.97802546548},{"$f":"AE57*AE58","v":131143.24962013389},{"$f":"AF57*AF58","v":113441.29249692262},{"$f":"AG57*AG58","v":115718.47017329591},{"$f":"AH57*AH58","v":96672.390983228208},{"$f":"AI57*AI58","v":87452.757582897379},{"$f":"AJ57*AJ58","v":75401.333032004928},{"$f":"AK57*AK58","v":71545.138170295439},{"$f":"AL57*AL58","v":70644.706882789658},{"$f":"AM57*AM58","v":132069.7803652485},{"$f":"AN57*AN58","v":149621.66560720882},{"$f":"AO57*AO58","v":155807.23706050933},{"$f":"AP57*AP58","v":157444.97802546548},{"$f":"AQ57*AQ58","v":131143.24962013389},{"$f":"AR57*AR58","v":113441.29249692262},{"$f":"AS57*AS58","v":115718.47017329591},{"$f":"AT57*AT58","v":96672.390983228208},{"$f":"AU57*AU58","v":87452.757582897379},{"$f":"AV57*AV58","v":75401.333032004928},{"$f":"AW57*AW58","v":71545.138170295439},{"$f":"AX57*AX58","v":70644.706882789658},{"$f":"AY57*AY58","v":132069.7803652485},{"$f":"AZ57*AZ58","v":149621.66560720882},{"$f":"BA57*BA58","v":155807.23706050933},{"$f":"BB57*BB58","v":157444.97802546548},{"$f":"BC57*BC58","v":131143.24962013389},{"$f":"BD57*BD58","v":113441.29249692262},{"$f":"BE57*BE58","v":115718.47017329591},{"$f":"BF57*BF58","v":96672.390983228208},{"$f":"BG57*BG58","v":87452.757582897379},{"$f":"BH57*BH58","v":75401.333032004928},{"$f":"BI57*BI58","v":71545.138170295439},{"$f":"BJ57*BJ58","v":70644.706882789658},{"$f":"BK57*BK58","v":132069.7803652485},{"$f":"BL57*BL58","v":149621.66560720882},{"$f":"BM57*BM58","v":155807.23706050933},{"$f":"BN57*BN58","v":157444.97802546548},{"$f":"BO57*BO58","v":131143.24962013389},{"$f":"BP57*BP58","v":113441.29249692262},{"$f":"BQ57*BQ58","v":115718.47017329591},{"$f":"BR57*BR58","v":96672.390983228208},{"$f":"BS57*BS58","v":87452.757582897379},{"$f":"BT57*BT58","v":75401.333032004928},{"$f":"BU57*BU58","v":71545.138170295439},{"$f":"BV57*BV58","v":70644.706882789658},{"$f":"BW57*BW58","v":132069.7803652485},{"$f":"BX57*BX58","v":149621.66560720882},{"$f":"BY57*BY58","v":155807.23706050933},{"$f":"BZ57*BZ58","v":157444.97802546548},{"$f":"CA57*CA58","v":131143.24962013389},{"$f":"CB57*CB58","v":113441.29249692262},{"$f":"CC57*CC58","v":115718.47017329591},{"$f":"CD57*CD58","v":96672.390983228208},{"$f":"CE57*CE58","v":87452.757582897379},{"$f":"CF57*CF58","v":75401.333032004928},{"$f":"CG57*CG58","v":71545.138170295439},{"$f":"CH57*CH58","v":70644.706882789658},{"$f":"CI57*CI58","v":132069.7803652485},{"$f":"CJ57*CJ58","v":149621.66560720882},{"$f":"CK57*CK58","v":155807.23706050933},{"$f":"CL57*CL58","v":157444.97802546548},{"$f":"CM57*CM58","v":131143.24962013389},{"$f":"CN57*CN58","v":113441.29249692262},{"$f":"CO57*CO58","v":115718.47017329591},{"$f":"CP57*CP58","v":96672.390983228208},{"$f":"CQ57*CQ58","v":87452.757582897379},{"$f":"CR57*CR58","v":75401.333032004928},{"$f":"CS57*CS58","v":71545.138170295439},{"$f":"CT57*CT58","v":70644.706882789658},{"$f":"CU57*CU58","v":132069.7803652485},{"$f":"CV57*CV58","v":149621.66560720882},{"$f":"CW57*CW58","v":155807.23706050933},{"$f":"CX57*CX58","v":157444.97802546548},{"$f":"CY57*CY58","v":131143.24962013389},{"$f":"CZ57*CZ58","v":113441.29249692262},{"$f":"DA57*DA58","v":115718.47017329591},{"$f":"DB57*DB58","v":96672.390983228208},{"$f":"DC57*DC58","v":87452.757582897379},{"$f":"DD57*DD58","v":75401.333032004928},{"$f":"DE57*DE58","v":71545.138170295439},{"$f":"DF57*DF58","v":70644.706882789658},{"$f":"DG57*DG58","v":132069.7803652485},{"$f":"DH57*DH58","v":149621.66560720882},{"$f":"DI57*DI58","v":155807.23706050933},{"$f":"DJ57*DJ58","v":157444.97802546548},{"$f":"DK57*DK58","v":131143.24962013389},{"$f":"DL57*DL58","v":113441.29249692262},{"$f":"DM57*DM58","v":115718.47017329591},{"$f":"DN57*DN58","v":96672.390983228208},{"$f":"DO57*DO58","v":87452.757582897379},{"$f":"DP57*DP58","v":75401.333032004928},{"$f":"DQ57*DQ58","v":71545.138170295439},{"$f":"DR57*DR58","v":70644.706882789658},{"$f":"DS57*DS58","v":132069.7803652485},{"$f":"DT57*DT58","v":149621.66560720882},{"$f":"DU57*DU58","v":155807.23706050933},{"$f":"DV57*DV58","v":157444.97802546548},{"$f":"DW57*DW58","v":131143.24962013389},{"$f":"DX57*DX58","v":113441.29249692262},{"$f":"DY57*DY58","v":115718.47017329591},{"$f":"DZ57*DZ58","v":96672.390983228208},{"$f":"EA57*EA58","v":87452.757582897379},{"$f":"EB57*EB58","v":75401.333032004928},{"$f":"EC57*EC58","v":71545.138170295439},{"$f":"ED57*ED58","v":70644.706882789658},{"$f":"EE57*EE58","v":132069.7803652485},{"$f":"EF57*EF58","v":149621.66560720882},{"$f":"EG57*EG58","v":155807.23706050933},{"$f":"EH57*EH58","v":157444.97802546548},{"$f":"EI57*EI58","v":131143.24962013389},{"$f":"EJ57*EJ58","v":113441.29249692262},{"$f":"EK57*EK58","v":115718.47017329591},{"$f":"EL57*EL58","v":96672.390983228208},{"$f":"EM57*EM58","v":87452.757582897379},{"$f":"EN57*EN58","v":75401.333032004928},{"$f":"EO57*EO58","v":71545.138170295439},{"$f":"EP57*EP58","v":70644.706882789658},{"$f":"EQ57*EQ58","v":132069.7803652485},{"$f":"ER57*ER58","v":149621.66560720882},{"$f":"ES57*ES58","v":155807.23706050933},{"$f":"ET57*ET58","v":157444.97802546548},{"$f":"EU57*EU58","v":131143.24962013389},{"$f":"EV57*EV58","v":113441.29249692262},{"$f":"EW57*EW58","v":115718.47017329591},{"$f":"EX57*EX58","v":96672.390983228208},{"$f":"EY57*EY58","v":87452.757582897379},{"$f":"EZ57*EZ58","v":75401.333032004928},{"$f":"FA57*FA58","v":71545.138170295439},{"$f":"FB57*FB58","v":70644.706882789658},{"$f":"FC57*FC58","v":132069.7803652485},{"$f":"FD57*FD58","v":149621.66560720882},{"$f":"FE57*FE58","v":155807.23706050933},{"$f":"FF57*FF58","v":157444.97802546548},{"$f":"FG57*FG58","v":131143.24962013389},{"$f":"FH57*FH58","v":113441.29249692262},{"$f":"FI57*FI58","v":115718.47017329591},{"$f":"FJ57*FJ58","v":96672.390983228208},{"$f":"FK57*FK58","v":87452.757582897379},{"$f":"FL57*FL58","v":75401.333032004928},{"$f":"FM57*FM58","v":71545.138170295439},{"$f":"FN57*FN58","v":70644.706882789658},{"$f":"FO57*FO58","v":132069.7803652485},{"$f":"FP57*FP58","v":149621.66560720882},{"$f":"FQ57*FQ58","v":155807.23706050933},{"$f":"FR57*FR58","v":157444.97802546548},{"$f":"FS57*FS58","v":131143.24962013389},{"$f":"FT57*FT58","v":113441.29249692262},{"$f":"FU57*FU58","v":115718.47017329591},{"$f":"FV57*FV58","v":96672.390983228208},{"$f":"FW57*FW58","v":87452.757582897379},{"$f":"FX57*FX58","v":75401.333032004928},{"$f":"FY57*FY58","v":71545.138170295439},{"$f":"FZ57*FZ58","v":70644.706882789658},{"$f":"GA57*GA58","v":132069.7803652485},{"$f":"GB57*GB58","v":149621.66560720882},{"$f":"GC57*GC58","v":155807.23706050933},{"$f":"GD57*GD58","v":157444.97802546548},{"$f":"GE57*GE58","v":131143.24962013389},{"$f":"GF57*GF58","v":113441.29249692262},{"$f":"GG57*GG58","v":115718.47017329591},{"$f":"GH57*GH58","v":96672.390983228208},{"$f":"GI57*GI58","v":87452.757582897379},{"$f":"GJ57*GJ58","v":75401.333032004928},{"$f":"GK57*GK58","v":71545.138170295439},{"$f":"GL57*GL58","v":70644.706882789658},{"$f":"GM57*GM58","v":132069.7803652485},{"$f":"GN57*GN58","v":149621.66560720882},{"$f":"GO57*GO58","v":155807.23706050933},{"$f":"GP57*GP58","v":157444.97802546548},{"$f":"GQ57*GQ58","v":131143.24962013389},{"$f":"GR57*GR58","v":113441.29249692262},{"$f":"GS57*GS58","v":115718.47017329591},{"$f":"GT57*GT58","v":96672.390983228208},{"$f":"GU57*GU58","v":87452.757582897379},{"$f":"GV57*GV58","v":75401.333032004928},{"$f":"GW57*GW58","v":71545.138170295439},{"$f":"GX57*GX58","v":70644.706882789658},{"$f":"GY57*GY58","v":132069.7803652485},{"$f":"GZ57*GZ58","v":149621.66560720882},{"$f":"HA57*HA58","v":155807.23706050933},{"$f":"HB57*HB58","v":157444.97802546548},{"$f":"HC57*HC58","v":131143.24962013389},{"$f":"HD57*HD58","v":113441.29249692262},{"$f":"HE57*HE58","v":115718.47017329591},{"$f":"HF57*HF58","v":96672.390983228208},{"$f":"HG57*HG58","v":87452.757582897379},{"$f":"HH57*HH58","v":75401.333032004928},{"$f":"HI57*HI58","v":71545.138170295439},{"$f":"HJ57*HJ58","v":70644.706882789658},{"$f":"HK57*HK58","v":132069.7803652485},{"$f":"HL57*HL58","v":149621.66560720882},{"$f":"HM57*HM58","v":155807.23706050933},{"$f":"HN57*HN58","v":157444.97802546548},{"$f":"HO57*HO58","v":131143.24962013389},{"$f":"HP57*HP58","v":113441.29249692262},{"$f":"HQ57*HQ58","v":115718.47017329591},{"$f":"HR57*HR58","v":96672.390983228208},{"$f":"HS57*HS58","v":87452.757582897379},{"$f":"HT57*HT58","v":75401.333032004928},{"$f":"HU57*HU58","v":71545.138170295439},{"$f":"HV57*HV58","v":70644.706882789658},{"$f":"HW57*HW58","v":132069.7803652485},{"$f":"HX57*HX58","v":149621.66560720882},{"$f":"HY57*HY58","v":155807.23706050933},{"$f":"HZ57*HZ58","v":157444.97802546548},{"$f":"IA57*IA58","v":131143.24962013389},{"$f":"IB57*IB58","v":113441.29249692262},{"$f":"IC57*IC58","v":115718.47017329591},{"$f":"ID57*ID58","v":96672.390983228208},{"$f":"IE57*IE58","v":87452.757582897379},{"$f":"IF57*IF58","v":75401.333032004928},{"$f":"IG57*IG58","v":71545.138170295439},{"$f":"IH57*IH58","v":70644.706882789658},{"$f":"II57*II58","v":132069.7803652485},{"$f":"IJ57*IJ58","v":149621.66560720882},{"$f":"IK57*IK58","v":155807.23706050933},{"$f":"IL57*IL58","v":157444.97802546548},{"$f":"IM57*IM58","v":131143.24962013389},{"$f":"IN57*IN58","v":113441.29249692262},{"$f":"IO57*IO58","v":115718.47017329591},{"$f":"IP57*IP58","v":96672.390983228208},{"$f":"IQ57*IQ58","v":87452.757582897379},{"$f":"IR57*IR58","v":75401.333032004928},{"$f":"IS57*IS58","v":71545.138170295439},{"$f":"IT57*IT58","v":70644.706882789658},{"$f":"IU57*IU58","v":132069.7803652485},{"$f":"IV57*IV58","v":149621.66560720882},{"$f":"IW57*IW58","v":155807.23706050933},{"$f":"IX57*IX58","v":157444.97802546548},{"$f":"IY57*IY58","v":131143.24962013389},{"$f":"IZ57*IZ58","v":113441.29249692262},{"$f":"JA57*JA58","v":115718.47017329591},{"$f":"JB57*JB58","v":96672.390983228208},{"$f":"JC57*JC58","v":87452.757582897379},{"$f":"JD57*JD58","v":75401.333032004928},{"$f":"JE57*JE58","v":71545.138170295439},{"$f":"JF57*JF58","v":70644.706882789658},{"$f":"JG57*JG58","v":132069.7803652485},{"$f":"JH57*JH58","v":149621.66560720882},{"$f":"JI57*JI58","v":155807.23706050933},{"$f":"JJ57*JJ58","v":157444.97802546548},{"$f":"JK57*JK58","v":131143.24962013389},{"$f":"JL57*JL58","v":113441.29249692262},{"$f":"JM57*JM58","v":115718.47017329591},{"$f":"JN57*JN58","v":96672.390983228208},{"$f":"JO57*JO58","v":87452.757582897379},{"$f":"JP57*JP58","v":75401.333032004928},{"$f":"JQ57*JQ58","v":71545.138170295439},{"$f":"JR57*JR58","v":70644.706882789658},{"$f":"JS57*JS58","v":132069.7803652485},{"$f":"JT57*JT58","v":149621.66560720882},{"$f":"JU57*JU58","v":155807.23706050933},{"$f":"JV57*JV58","v":157444.97802546548},{"$f":"JW57*JW58","v":131143.24962013389},{"$f":"JX57*JX58","v":113441.29249692262},{"$f":"JY57*JY58","v":115718.47017329591},{"$f":"JZ57*JZ58","v":96672.390983228208},{"$f":"KA57*KA58","v":87452.757582897379},{"$f":"KB57*KB58","v":75401.333032004928},{"$f":"KC57*KC58","v":71545.138170295439},{"$f":"KD57*KD58","v":70644.706882789658},{"$f":"KE57*KE58","v":132069.7803652485},{"$f":"KF57*KF58","v":149621.66560720882},{"$f":"KG57*KG58","v":155807.23706050933},{"$f":"KH57*KH58","v":157444.97802546548},{"$f":"KI57*KI58","v":131143.24962013389},{"$f":"KJ57*KJ58","v":113441.29249692262},{"$f":"KK57*KK58","v":115718.47017329591},{"$f":"KL57*KL58","v":96672.390983228208},{"$f":"KM57*KM58","v":87452.757582897379},{"$f":"KN57*KN58","v":75401.333032004928},{"$f":"KO57*KO58","v":71545.138170295439},{"$f":"KP57*KP58","v":70644.706882789658},{"$f":"KQ57*KQ58","v":132069.7803652485},{"$f":"KR57*KR58","v":149621.66560720882},{"$f":"KS57*KS58","v":155807.23706050933},{"$f":"KT57*KT58","v":157444.97802546548},{"$f":"KU57*KU58","v":131143.24962013389},{"$f":"KV57*KV58","v":113441.29249692262},{"$f":"KW57*KW58","v":115718.47017329591},{"$f":"KX57*KX58","v":96672.390983228208},{"$f":"KY57*KY58","v":87452.757582897379},{"$f":"KZ57*KZ58","v":75401.333032004928},{"$f":"LA57*LA58","v":71545.138170295439},{"$f":"LB57*LB58","v":70644.706882789658},{"$f":"LC57*LC58","v":132069.7803652485},{"$f":"LD57*LD58","v":149621.66560720882},{"$f":"LE57*LE58","v":155807.23706050933},{"$f":"LF57*LF58","v":157444.97802546548},{"$f":"LG57*LG58","v":131143.24962013389},{"$f":"LH57*LH58","v":113441.29249692262},{"$f":"LI57*LI58","v":115718.47017329591},{"$f":"LJ57*LJ58","v":96672.390983228208},{"$f":"LK57*LK58","v":87452.757582897379},{"$f":"LL57*LL58","v":75401.333032004928},{"$f":"LM57*LM58","v":71545.138170295439},{"$f":"LN57*LN58","v":70644.706882789658},{"$f":"LO57*LO58","v":132069.7803652485},{"$f":"LP57*LP58","v":149621.66560720882},{"$f":"LQ57*LQ58","v":155807.23706050933},{"$f":"LR57*LR58","v":157444.97802546548},{"$f":"LS57*LS58","v":131143.24962013389},{"$f":"LT57*LT58","v":113441.29249692262},{"$f":"LU57*LU58","v":115718.47017329591},{"$f":"LV57*LV58","v":96672.390983228208},{"$f":"LW57*LW58","v":87452.757582897379},{"$f":"LX57*LX58","v":75401.333032004928},{"$f":"LY57*LY58","v":71545.138170295439},{"$f":"LZ57*LZ58","v":70644.706882789658},{"$f":"MA57*MA58","v":132069.7803652485},{"$f":"MB57*MB58","v":149621.66560720882},{"$f":"MC57*MC58","v":155807.23706050933},{"$f":"MD57*MD58","v":157444.97802546548},{"$f":"ME57*ME58","v":131143.24962013389},{"$f":"MF57*MF58","v":113441.29249692262},{"$f":"MG57*MG58","v":115718.47017329591},{"$f":"MH57*MH58","v":96672.390983228208},{"$f":"MI57*MI58","v":87452.757582897379},{"$f":"MJ57*MJ58","v":75401.333032004928},{"$f":"MK57*MK58","v":71545.138170295439},{"$f":"ML57*ML58","v":70644.706882789658},{"$f":"MM57*MM58","v":132069.7803652485},{"$f":"MN57*MN58","v":149621.66560720882},{"$f":"MO57*MO58","v":155807.23706050933},{"$f":"MP57*MP58","v":157444.97802546548},{"$f":"MQ57*MQ58","v":131143.24962013389},{"$f":"MR57*MR58","v":113441.29249692262},{"$f":"MS57*MS58","v":115718.47017329591},{"$f":"MT57*MT58","v":96672.390983228208},{"$f":"MU57*MU58","v":87452.757582897379},{"$f":"MV57*MV58","v":75401.333032004928},{"$f":"MW57*MW58","v":71545.138170295439},{"$f":"MX57*MX58","v":70644.706882789658},{"$f":"MY57*MY58","v":132069.7803652485},{"$f":"MZ57*MZ58","v":149621.66560720882},{"$f":"NA57*NA58","v":155807.23706050933},{"$f":"NB57*NB58","v":157444.97802546548},{"$f":"NC57*NC58","v":131143.24962013389},{"$f":"ND57*ND58","v":113441.29249692262},{"$f":"NE57*NE58","v":115718.47017329591},{"$f":"NF57*NF58","v":96672.390983228208},{"$f":"NG57*NG58","v":87452.757582897379},{"$f":"NH57*NH58","v":75401.333032004928},{"$f":"NI57*NI58","v":71545.138170295439},{"$f":"NJ57*NJ58","v":70644.706882789658},{"$f":"NK57*NK58","v":132069.7803652485},{"$f":"NL57*NL58","v":149621.66560720882},{"$f":"NM57*NM58","v":155807.23706050933},{"$f":"NN57*NN58","v":157444.97802546548},{"$f":"NO57*NO58","v":131143.24962013389},{"$f":"NP57*NP58","v":113441.29249692262},{"$f":"NQ57*NQ58","v":115718.47017329591},{"$f":"NR57*NR58","v":96672.390983228208},{"$f":"NS57*NS58","v":87452.757582897379},{"$f":"NT57*NT58","v":75401.333032004928},{"$f":"NU57*NU58","v":71545.138170295439},{"$f":"NV57*NV58","v":70644.706882789658},{"$f":"NW57*NW58","v":132069.7803652485},{"$f":"NX57*NX58","v":149621.66560720882},{"$f":"NY57*NY58","v":155807.23706050933},{"$f":"NZ57*NZ58","v":157444.97802546548},{"$f":"OA57*OA58","v":131143.24962013389},{"$f":"OB57*OB58","v":113441.29249692262},{"$f":"OC57*OC58","v":115718.47017329591},{"$f":"OD57*OD58","v":96672.390983228208},{"$f":"OE57*OE58","v":87452.757582897379},{"$f":"OF57*OF58","v":75401.333032004928},{"$f":"OG57*OG58","v":71545.138170295439},{"$f":"OH57*OH58","v":70644.706882789658},{"$f":"OI57*OI58","v":132069.7803652485},{"$f":"OJ57*OJ58","v":149621.66560720882},{"$f":"OK57*OK58","v":155807.23706050933},{"$f":"OL57*OL58","v":157444.97802546548},{"$f":"OM57*OM58","v":131143.24962013389},{"$f":"ON57*ON58","v":113441.29249692262},{"$f":"OO57*OO58","v":115718.47017329591},{"$f":"OP57*OP58","v":96672.390983228208},{"$f":"OQ57*OQ58","v":87452.757582897379}]
[]
[null,null,null,"Annual Natural Gas -   Common Areas",null,"Therm/yr",{"$f":"'Constant Inputs - Operation'!G23","v":0},null,null,null,null,null,{"$f":"$G$61","v":0},{"$f":"$G$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$61","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Seasonal Factor",null,"%",null,null,null,null,null,null,{"$f":"LOOKUP(M5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(N5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(O5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(P5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(Q5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(R5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(S5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(T5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(U5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(V5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(W5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(X5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(Y5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(Z5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(AA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(AB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(AC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(AD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(AE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(AF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(AG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(AH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(AI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(AJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(AK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(AL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(AM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(AN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(AO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(AP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(AQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(AR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(AS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(AT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(AU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(AV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(AW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(AX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(AY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(AZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(BA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(BB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(BC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(BD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(BE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(BF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(BG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(BH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(BI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(BJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(BK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(BL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(BM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(BN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(BO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(BP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(BQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(BR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(BS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(BT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(BU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(BV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(BW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(BX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(BY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(BZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(CA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(CB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(CC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(CD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(CE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(CF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(CG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(CH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(CI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(CJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(CK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(CL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(CM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(CN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(CO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(CP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(CQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(CR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(CS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(CT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(CU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(CV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(CW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(CX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(CY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(CZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(DA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(DB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(DC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(DD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(DE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(DF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(DG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(DH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(DI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(DJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(DK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(DL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(DM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(DN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(DO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(DP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(DQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(DR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(DS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(DT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(DU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(DV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(DW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(DX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(DY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(DZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(EA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(EB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(EC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(ED5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(EE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(EF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(EG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(EH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(EI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(EJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(EK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(EL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(EM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(EN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(EO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(EP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(EQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(ER5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(ES5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(ET5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(EU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(EV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(EW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(EX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(EY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(EZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(FA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(FB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(FC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(FD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(FE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(FF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(FG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(FH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(FI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(FJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(FK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(FL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(FM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(FN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(FO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(FP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(FQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(FR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(FS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(FT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(FU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(FV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(FW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(FX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(FY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(FZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(GA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(GB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(GC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(GD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(GE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(GF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(GG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(GH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(GI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(GJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(GK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(GL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(GM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(GN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(GO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(GP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(GQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(GR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(GS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(GT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(GU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(GV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(GW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(GX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(GY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(GZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(HA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(HB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(HC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(HD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(HE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(HF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(HG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(HH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(HI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(HJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(HK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(HL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(HM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(HN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(HO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(HP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(HQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(HR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(HS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(HT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(HU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(HV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(HW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(HX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(HY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(HZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(IA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(IB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(IC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(ID5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(IE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(IF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(IG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(IH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(II5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(IJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(IK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(IL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(IM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(IN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(IO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(IP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(IQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(IR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(IS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(IT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(IU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(IV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(IW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(IX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(IY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(IZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(JA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(JB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(JC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(JD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(JE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(JF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(JG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(JH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(JI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(JJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(JK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(JL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(JM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(JN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(JO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(JP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(JQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(JR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(JS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(JT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(JU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(JV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(JW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(JX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(JY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(JZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(KA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(KB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(KC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(KD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(KE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(KF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(KG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(KH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(KI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(KJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(KK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(KL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(KM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(KN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(KO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(KP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(KQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(KR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(KS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(KT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(KU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(KV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(KW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(KX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(KY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(KZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(LA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(LB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(LC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(LD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(LE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(LF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(LG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(LH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(LI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(LJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(LK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(LL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(LM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(LN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(LO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(LP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(LQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(LR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(LS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(LT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(LU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(LV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(LW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(LX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(LY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(LZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(MA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(MB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(MC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(MD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(ME5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(MF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(MG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(MH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(MI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(MJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(MK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(ML5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(MM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(MN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(MO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(MP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(MQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(MR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(MS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(MT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(MU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(MV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(MW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(MX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(MY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(MZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(NA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(NB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(NC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(ND5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(NE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(NF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(NG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(NH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(NI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(NJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(NK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(NL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(NM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(NN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(NO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(NP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(NQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(NR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(NS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(NT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(NU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(NV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(NW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(NX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(NY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(NZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(OA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(OB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(OC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(OD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(OE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2},{"$f":"LOOKUP(OF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9027716208258625E-2},{"$f":"LOOKUP(OG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.12898060725557267},{"$f":"LOOKUP(OH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.18773446959421461},{"$f":"LOOKUP(OI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.16182454561694865},{"$f":"LOOKUP(OJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":0.11194992688849337},{"$f":"LOOKUP(OK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":7.8748701526409462E-2},{"$f":"LOOKUP(OL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.4016501366291957E-2},{"$f":"LOOKUP(OM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.0006947247235985E-2},{"$f":"LOOKUP(ON5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.5333170128160171E-2},{"$f":"LOOKUP(OO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":5.1092041101237932E-2},{"$f":"LOOKUP(OP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":4.9484249598052123E-2},{"$f":"LOOKUP(OQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!50:50)","v":2.180112346912445E-2}]
[null,null,null,"Monthly Natual Gas - Common Areass",null,"Therm/mo",null,null,null,null,null,null,{"$f":"M61*M62","v":0},{"$f":"N61*N62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Y61*Y62","v":0},{"$f":"Z61*Z62","v":0},{"$f":"AA61*AA62","v":0},{"$f":"AB61*AB62","v":0},{"$f":"AC61*AC62","v":0},{"$f":"AD61*AD62","v":0},{"$f":"AE61*AE62","v":0},{"$f":"AF61*AF62","v":0},{"$f":"AG61*AG62","v":0},{"$f":"AH61*AH62","v":0},{"$f":"AI61*AI62","v":0},{"$f":"AJ61*AJ62","v":0},{"$f":"AK61*AK62","v":0},{"$f":"AL61*AL62","v":0},{"$f":"AM61*AM62","v":0},{"$f":"AN61*AN62","v":0},{"$f":"AO61*AO62","v":0},{"$f":"AP61*AP62","v":0},{"$f":"AQ61*AQ62","v":0},{"$f":"AR61*AR62","v":0},{"$f":"AS61*AS62","v":0},{"$f":"AT61*AT62","v":0},{"$f":"AU61*AU62","v":0},{"$f":"AV61*AV62","v":0},{"$f":"AW61*AW62","v":0},{"$f":"AX61*AX62","v":0},{"$f":"AY61*AY62","v":0},{"$f":"AZ61*AZ62","v":0},{"$f":"BA61*BA62","v":0},{"$f":"BB61*BB62","v":0},{"$f":"BC61*BC62","v":0},{"$f":"BD61*BD62","v":0},{"$f":"BE61*BE62","v":0},{"$f":"BF61*BF62","v":0},{"$f":"BG61*BG62","v":0},{"$f":"BH61*BH62","v":0},{"$f":"BI61*BI62","v":0},{"$f":"BJ61*BJ62","v":0},{"$f":"BK61*BK62","v":0},{"$f":"BL61*BL62","v":0},{"$f":"BM61*BM62","v":0},{"$f":"BN61*BN62","v":0},{"$f":"BO61*BO62","v":0},{"$f":"BP61*BP62","v":0},{"$f":"BQ61*BQ62","v":0},{"$f":"BR61*BR62","v":0},{"$f":"BS61*BS62","v":0},{"$f":"BT61*BT62","v":0},{"$f":"BU61*BU62","v":0},{"$f":"BV61*BV62","v":0},{"$f":"BW61*BW62","v":0},{"$f":"BX61*BX62","v":0},{"$f":"BY61*BY62","v":0},{"$f":"BZ61*BZ62","v":0},{"$f":"CA61*CA62","v":0},{"$f":"CB61*CB62","v":0},{"$f":"CC61*CC62","v":0},{"$f":"CD61*CD62","v":0},{"$f":"CE61*CE62","v":0},{"$f":"CF61*CF62","v":0},{"$f":"CG61*CG62","v":0},{"$f":"CH61*CH62","v":0},{"$f":"CI61*CI62","v":0},{"$f":"CJ61*CJ62","v":0},{"$f":"CK61*CK62","v":0},{"$f":"CL61*CL62","v":0},{"$f":"CM61*CM62","v":0},{"$f":"CN61*CN62","v":0},{"$f":"CO61*CO62","v":0},{"$f":"CP61*CP62","v":0},{"$f":"CQ61*CQ62","v":0},{"$f":"CR61*CR62","v":0},{"$f":"CS61*CS62","v":0},{"$f":"CT61*CT62","v":0},{"$f":"CU61*CU62","v":0},{"$f":"CV61*CV62","v":0},{"$f":"CW61*CW62","v":0},{"$f":"CX61*CX62","v":0},{"$f":"CY61*CY62","v":0},{"$f":"CZ61*CZ62","v":0},{"$f":"DA61*DA62","v":0},{"$f":"DB61*DB62","v":0},{"$f":"DC61*DC62","v":0},{"$f":"DD61*DD62","v":0},{"$f":"DE61*DE62","v":0},{"$f":"DF61*DF62","v":0},{"$f":"DG61*DG62","v":0},{"$f":"DH61*DH62","v":0},{"$f":"DI61*DI62","v":0},{"$f":"DJ61*DJ62","v":0},{"$f":"DK61*DK62","v":0},{"$f":"DL61*DL62","v":0},{"$f":"DM61*DM62","v":0},{"$f":"DN61*DN62","v":0},{"$f":"DO61*DO62","v":0},{"$f":"DP61*DP62","v":0},{"$f":"DQ61*DQ62","v":0},{"$f":"DR61*DR62","v":0},{"$f":"DS61*DS62","v":0},{"$f":"DT61*DT62","v":0},{"$f":"DU61*DU62","v":0},{"$f":"DV61*DV62","v":0},{"$f":"DW61*DW62","v":0},{"$f":"DX61*DX62","v":0},{"$f":"DY61*DY62","v":0},{"$f":"DZ61*DZ62","v":0},{"$f":"EA61*EA62","v":0},{"$f":"EB61*EB62","v":0},{"$f":"EC61*EC62","v":0},{"$f":"ED61*ED62","v":0},{"$f":"EE61*EE62","v":0},{"$f":"EF61*EF62","v":0},{"$f":"EG61*EG62","v":0},{"$f":"EH61*EH62","v":0},{"$f":"EI61*EI62","v":0},{"$f":"EJ61*EJ62","v":0},{"$f":"EK61*EK62","v":0},{"$f":"EL61*EL62","v":0},{"$f":"EM61*EM62","v":0},{"$f":"EN61*EN62","v":0},{"$f":"EO61*EO62","v":0},{"$f":"EP61*EP62","v":0},{"$f":"EQ61*EQ62","v":0},{"$f":"ER61*ER62","v":0},{"$f":"ES61*ES62","v":0},{"$f":"ET61*ET62","v":0},{"$f":"EU61*EU62","v":0},{"$f":"EV61*EV62","v":0},{"$f":"EW61*EW62","v":0},{"$f":"EX61*EX62","v":0},{"$f":"EY61*EY62","v":0},{"$f":"EZ61*EZ62","v":0},{"$f":"FA61*FA62","v":0},{"$f":"FB61*FB62","v":0},{"$f":"FC61*FC62","v":0},{"$f":"FD61*FD62","v":0},{"$f":"FE61*FE62","v":0},{"$f":"FF61*FF62","v":0},{"$f":"FG61*FG62","v":0},{"$f":"FH61*FH62","v":0},{"$f":"FI61*FI62","v":0},{"$f":"FJ61*FJ62","v":0},{"$f":"FK61*FK62","v":0},{"$f":"FL61*FL62","v":0},{"$f":"FM61*FM62","v":0},{"$f":"FN61*FN62","v":0},{"$f":"FO61*FO62","v":0},{"$f":"FP61*FP62","v":0},{"$f":"FQ61*FQ62","v":0},{"$f":"FR61*FR62","v":0},{"$f":"FS61*FS62","v":0},{"$f":"FT61*FT62","v":0},{"$f":"FU61*FU62","v":0},{"$f":"FV61*FV62","v":0},{"$f":"FW61*FW62","v":0},{"$f":"FX61*FX62","v":0},{"$f":"FY61*FY62","v":0},{"$f":"FZ61*FZ62","v":0},{"$f":"GA61*GA62","v":0},{"$f":"GB61*GB62","v":0},{"$f":"GC61*GC62","v":0},{"$f":"GD61*GD62","v":0},{"$f":"GE61*GE62","v":0},{"$f":"GF61*GF62","v":0},{"$f":"GG61*GG62","v":0},{"$f":"GH61*GH62","v":0},{"$f":"GI61*GI62","v":0},{"$f":"GJ61*GJ62","v":0},{"$f":"GK61*GK62","v":0},{"$f":"GL61*GL62","v":0},{"$f":"GM61*GM62","v":0},{"$f":"GN61*GN62","v":0},{"$f":"GO61*GO62","v":0},{"$f":"GP61*GP62","v":0},{"$f":"GQ61*GQ62","v":0},{"$f":"GR61*GR62","v":0},{"$f":"GS61*GS62","v":0},{"$f":"GT61*GT62","v":0},{"$f":"GU61*GU62","v":0},{"$f":"GV61*GV62","v":0},{"$f":"GW61*GW62","v":0},{"$f":"GX61*GX62","v":0},{"$f":"GY61*GY62","v":0},{"$f":"GZ61*GZ62","v":0},{"$f":"HA61*HA62","v":0},{"$f":"HB61*HB62","v":0},{"$f":"HC61*HC62","v":0},{"$f":"HD61*HD62","v":0},{"$f":"HE61*HE62","v":0},{"$f":"HF61*HF62","v":0},{"$f":"HG61*HG62","v":0},{"$f":"HH61*HH62","v":0},{"$f":"HI61*HI62","v":0},{"$f":"HJ61*HJ62","v":0},{"$f":"HK61*HK62","v":0},{"$f":"HL61*HL62","v":0},{"$f":"HM61*HM62","v":0},{"$f":"HN61*HN62","v":0},{"$f":"HO61*HO62","v":0},{"$f":"HP61*HP62","v":0},{"$f":"HQ61*HQ62","v":0},{"$f":"HR61*HR62","v":0},{"$f":"HS61*HS62","v":0},{"$f":"HT61*HT62","v":0},{"$f":"HU61*HU62","v":0},{"$f":"HV61*HV62","v":0},{"$f":"HW61*HW62","v":0},{"$f":"HX61*HX62","v":0},{"$f":"HY61*HY62","v":0},{"$f":"HZ61*HZ62","v":0},{"$f":"IA61*IA62","v":0},{"$f":"IB61*IB62","v":0},{"$f":"IC61*IC62","v":0},{"$f":"ID61*ID62","v":0},{"$f":"IE61*IE62","v":0},{"$f":"IF61*IF62","v":0},{"$f":"IG61*IG62","v":0},{"$f":"IH61*IH62","v":0},{"$f":"II61*II62","v":0},{"$f":"IJ61*IJ62","v":0},{"$f":"IK61*IK62","v":0},{"$f":"IL61*IL62","v":0},{"$f":"IM61*IM62","v":0},{"$f":"IN61*IN62","v":0},{"$f":"IO61*IO62","v":0},{"$f":"IP61*IP62","v":0},{"$f":"IQ61*IQ62","v":0},{"$f":"IR61*IR62","v":0},{"$f":"IS61*IS62","v":0},{"$f":"IT61*IT62","v":0},{"$f":"IU61*IU62","v":0},{"$f":"IV61*IV62","v":0},{"$f":"IW61*IW62","v":0},{"$f":"IX61*IX62","v":0},{"$f":"IY61*IY62","v":0},{"$f":"IZ61*IZ62","v":0},{"$f":"JA61*JA62","v":0},{"$f":"JB61*JB62","v":0},{"$f":"JC61*JC62","v":0},{"$f":"JD61*JD62","v":0},{"$f":"JE61*JE62","v":0},{"$f":"JF61*JF62","v":0},{"$f":"JG61*JG62","v":0},{"$f":"JH61*JH62","v":0},{"$f":"JI61*JI62","v":0},{"$f":"JJ61*JJ62","v":0},{"$f":"JK61*JK62","v":0},{"$f":"JL61*JL62","v":0},{"$f":"JM61*JM62","v":0},{"$f":"JN61*JN62","v":0},{"$f":"JO61*JO62","v":0},{"$f":"JP61*JP62","v":0},{"$f":"JQ61*JQ62","v":0},{"$f":"JR61*JR62","v":0},{"$f":"JS61*JS62","v":0},{"$f":"JT61*JT62","v":0},{"$f":"JU61*JU62","v":0},{"$f":"JV61*JV62","v":0},{"$f":"JW61*JW62","v":0},{"$f":"JX61*JX62","v":0},{"$f":"JY61*JY62","v":0},{"$f":"JZ61*JZ62","v":0},{"$f":"KA61*KA62","v":0},{"$f":"KB61*KB62","v":0},{"$f":"KC61*KC62","v":0},{"$f":"KD61*KD62","v":0},{"$f":"KE61*KE62","v":0},{"$f":"KF61*KF62","v":0},{"$f":"KG61*KG62","v":0},{"$f":"KH61*KH62","v":0},{"$f":"KI61*KI62","v":0},{"$f":"KJ61*KJ62","v":0},{"$f":"KK61*KK62","v":0},{"$f":"KL61*KL62","v":0},{"$f":"KM61*KM62","v":0},{"$f":"KN61*KN62","v":0},{"$f":"KO61*KO62","v":0},{"$f":"KP61*KP62","v":0},{"$f":"KQ61*KQ62","v":0},{"$f":"KR61*KR62","v":0},{"$f":"KS61*KS62","v":0},{"$f":"KT61*KT62","v":0},{"$f":"KU61*KU62","v":0},{"$f":"KV61*KV62","v":0},{"$f":"KW61*KW62","v":0},{"$f":"KX61*KX62","v":0},{"$f":"KY61*KY62","v":0},{"$f":"KZ61*KZ62","v":0},{"$f":"LA61*LA62","v":0},{"$f":"LB61*LB62","v":0},{"$f":"LC61*LC62","v":0},{"$f":"LD61*LD62","v":0},{"$f":"LE61*LE62","v":0},{"$f":"LF61*LF62","v":0},{"$f":"LG61*LG62","v":0},{"$f":"LH61*LH62","v":0},{"$f":"LI61*LI62","v":0},{"$f":"LJ61*LJ62","v":0},{"$f":"LK61*LK62","v":0},{"$f":"LL61*LL62","v":0},{"$f":"LM61*LM62","v":0},{"$f":"LN61*LN62","v":0},{"$f":"LO61*LO62","v":0},{"$f":"LP61*LP62","v":0},{"$f":"LQ61*LQ62","v":0},{"$f":"LR61*LR62","v":0},{"$f":"LS61*LS62","v":0},{"$f":"LT61*LT62","v":0},{"$f":"LU61*LU62","v":0},{"$f":"LV61*LV62","v":0},{"$f":"LW61*LW62","v":0},{"$f":"LX61*LX62","v":0},{"$f":"LY61*LY62","v":0},{"$f":"LZ61*LZ62","v":0},{"$f":"MA61*MA62","v":0},{"$f":"MB61*MB62","v":0},{"$f":"MC61*MC62","v":0},{"$f":"MD61*MD62","v":0},{"$f":"ME61*ME62","v":0},{"$f":"MF61*MF62","v":0},{"$f":"MG61*MG62","v":0},{"$f":"MH61*MH62","v":0},{"$f":"MI61*MI62","v":0},{"$f":"MJ61*MJ62","v":0},{"$f":"MK61*MK62","v":0},{"$f":"ML61*ML62","v":0},{"$f":"MM61*MM62","v":0},{"$f":"MN61*MN62","v":0},{"$f":"MO61*MO62","v":0},{"$f":"MP61*MP62","v":0},{"$f":"MQ61*MQ62","v":0},{"$f":"MR61*MR62","v":0},{"$f":"MS61*MS62","v":0},{"$f":"MT61*MT62","v":0},{"$f":"MU61*MU62","v":0},{"$f":"MV61*MV62","v":0},{"$f":"MW61*MW62","v":0},{"$f":"MX61*MX62","v":0},{"$f":"MY61*MY62","v":0},{"$f":"MZ61*MZ62","v":0},{"$f":"NA61*NA62","v":0},{"$f":"NB61*NB62","v":0},{"$f":"NC61*NC62","v":0},{"$f":"ND61*ND62","v":0},{"$f":"NE61*NE62","v":0},{"$f":"NF61*NF62","v":0},{"$f":"NG61*NG62","v":0},{"$f":"NH61*NH62","v":0},{"$f":"NI61*NI62","v":0},{"$f":"NJ61*NJ62","v":0},{"$f":"NK61*NK62","v":0},{"$f":"NL61*NL62","v":0},{"$f":"NM61*NM62","v":0},{"$f":"NN61*NN62","v":0},{"$f":"NO61*NO62","v":0},{"$f":"NP61*NP62","v":0},{"$f":"NQ61*NQ62","v":0},{"$f":"NR61*NR62","v":0},{"$f":"NS61*NS62","v":0},{"$f":"NT61*NT62","v":0},{"$f":"NU61*NU62","v":0},{"$f":"NV61*NV62","v":0},{"$f":"NW61*NW62","v":0},{"$f":"NX61*NX62","v":0},{"$f":"NY61*NY62","v":0},{"$f":"NZ61*NZ62","v":0},{"$f":"OA61*OA62","v":0},{"$f":"OB61*OB62","v":0},{"$f":"OC61*OC62","v":0},{"$f":"OD61*OD62","v":0},{"$f":"OE61*OE62","v":0},{"$f":"OF61*OF62","v":0},{"$f":"OG61*OG62","v":0},{"$f":"OH61*OH62","v":0},{"$f":"OI61*OI62","v":0},{"$f":"OJ61*OJ62","v":0},{"$f":"OK61*OK62","v":0},{"$f":"OL61*OL62","v":0},{"$f":"OM61*OM62","v":0},{"$f":"ON61*ON62","v":0},{"$f":"OO61*OO62","v":0},{"$f":"OP61*OP62","v":0},{"$f":"OQ61*OQ62","v":0}]
[]
[null,null,null,"Annual Natural Gas -   Other",null,"Therm/yr",{"$f":"'Constant Inputs - Operation'!F26","v":27866},null,null,null,null,null,{"$f":"$G$65","v":27866},{"$f":"$G$65","v":27866},27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,{"$f":"$G$65","v":27866},27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,{"$f":"$G$65","v":27866},27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,{"$f":"$G$65","v":27866},27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,{"$f":"$G$65","v":27866},27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,{"$f":"$G$65","v":27866},27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,27866,{"$f":"$G$65","v":27866},27866,27866,27866,27866,27866,27866,27866,27866,27866]
[null,null,null,"Seasonal Factor",null,"%",null,null,null,null,null,null,{"$f":"M62","v":0.12898060725557267},{"$f":"N62","v":0.18773446959421461},0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,{"$f":"BZ62","v":5.4016501366291957E-2},5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,{"$f":"EL62","v":4.9484249598052123E-2},2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,{"$f":"GX62","v":0.18773446959421461},0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,{"$f":"JJ62","v":5.4016501366291957E-2},5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,{"$f":"LV62","v":4.9484249598052123E-2},2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,0.18773446959421461,0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2,4.9027716208258625E-2,0.12898060725557267,{"$f":"OH62","v":0.18773446959421461},0.16182454561694865,0.11194992688849337,7.8748701526409462E-2,5.4016501366291957E-2,5.0006947247235985E-2,5.5333170128160171E-2,5.1092041101237932E-2,4.9484249598052123E-2,2.180112346912445E-2]
[null,null,null,"Monthly Natual Gas - Other",null,"Therm/mo",null,null,null,null,null,null,{"$f":"M65*M66","v":3594.1736017837879},{"$f":"N65*N66","v":5231.4087297123842},4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,{"$f":"Y65*Y66","v":3594.1736017837879},{"$f":"Z65*Z66","v":5231.4087297123842},{"$f":"AA65*AA66","v":4509.4027881618913},{"$f":"AB65*AB66","v":3119.5966626747563},{"$f":"AC65*AC66","v":2194.411316734926},{"$f":"AD65*AD66","v":1505.2238270730916},{"$f":"AE65*AE66","v":1393.4935919914778},{"$f":"AF65*AF66","v":1541.9141187913112},{"$f":"AG65*AG66","v":1423.7308173270962},{"$f":"AH65*AH66","v":1378.9280992993204},{"$f":"AI65*AI66","v":607.51010659062194},{"$f":"AJ65*AJ66","v":1366.2063398593348},{"$f":"AK65*AK66","v":3594.1736017837879},{"$f":"AL65*AL66","v":5231.4087297123842},{"$f":"AM65*AM66","v":4509.4027881618913},{"$f":"AN65*AN66","v":3119.5966626747563},{"$f":"AO65*AO66","v":2194.411316734926},{"$f":"AP65*AP66","v":1505.2238270730916},{"$f":"AQ65*AQ66","v":1393.4935919914778},{"$f":"AR65*AR66","v":1541.9141187913112},{"$f":"AS65*AS66","v":1423.7308173270962},{"$f":"AT65*AT66","v":1378.9280992993204},{"$f":"AU65*AU66","v":607.51010659062194},{"$f":"AV65*AV66","v":1366.2063398593348},{"$f":"AW65*AW66","v":3594.1736017837879},{"$f":"AX65*AX66","v":5231.4087297123842},{"$f":"AY65*AY66","v":4509.4027881618913},{"$f":"AZ65*AZ66","v":3119.5966626747563},{"$f":"BA65*BA66","v":2194.411316734926},{"$f":"BB65*BB66","v":1505.2238270730916},{"$f":"BC65*BC66","v":1393.4935919914778},{"$f":"BD65*BD66","v":1541.9141187913112},{"$f":"BE65*BE66","v":1423.7308173270962},{"$f":"BF65*BF66","v":1378.9280992993204},{"$f":"BG65*BG66","v":607.51010659062194},{"$f":"BH65*BH66","v":1366.2063398593348},{"$f":"BI65*BI66","v":3594.1736017837879},{"$f":"BJ65*BJ66","v":5231.4087297123842},{"$f":"BK65*BK66","v":4509.4027881618913},{"$f":"BL65*BL66","v":3119.5966626747563},{"$f":"BM65*BM66","v":2194.411316734926},{"$f":"BN65*BN66","v":1505.2238270730916},{"$f":"BO65*BO66","v":1393.4935919914778},{"$f":"BP65*BP66","v":1541.9141187913112},{"$f":"BQ65*BQ66","v":1423.7308173270962},{"$f":"BR65*BR66","v":1378.9280992993204},{"$f":"BS65*BS66","v":607.51010659062194},{"$f":"BT65*BT66","v":1366.2063398593348},{"$f":"BU65*BU66","v":3594.1736017837879},{"$f":"BV65*BV66","v":5231.4087297123842},{"$f":"BW65*BW66","v":4509.4027881618913},{"$f":"BX65*BX66","v":3119.5966626747563},{"$f":"BY65*BY66","v":2194.411316734926},{"$f":"BZ65*BZ66","v":1505.2238270730916},{"$f":"CA65*CA66","v":1393.4935919914778},{"$f":"CB65*CB66","v":1541.9141187913112},{"$f":"CC65*CC66","v":1423.7308173270962},{"$f":"CD65*CD66","v":1378.9280992993204},{"$f":"CE65*CE66","v":607.51010659062194},{"$f":"CF65*CF66","v":1366.2063398593348},{"$f":"CG65*CG66","v":3594.1736017837879},{"$f":"CH65*CH66","v":5231.4087297123842},{"$f":"CI65*CI66","v":4509.4027881618913},{"$f":"CJ65*CJ66","v":3119.5966626747563},{"$f":"CK65*CK66","v":2194.411316734926},{"$f":"CL65*CL66","v":1505.2238270730916},{"$f":"CM65*CM66","v":1393.4935919914778},{"$f":"CN65*CN66","v":1541.9141187913112},{"$f":"CO65*CO66","v":1423.7308173270962},{"$f":"CP65*CP66","v":1378.9280992993204},{"$f":"CQ65*CQ66","v":607.51010659062194},{"$f":"CR65*CR66","v":1366.2063398593348},{"$f":"CS65*CS66","v":3594.1736017837879},{"$f":"CT65*CT66","v":5231.4087297123842},{"$f":"CU65*CU66","v":4509.4027881618913},{"$f":"CV65*CV66","v":3119.5966626747563},{"$f":"CW65*CW66","v":2194.411316734926},{"$f":"CX65*CX66","v":1505.2238270730916},{"$f":"CY65*CY66","v":1393.4935919914778},{"$f":"CZ65*CZ66","v":1541.9141187913112},{"$f":"DA65*DA66","v":1423.7308173270962},{"$f":"DB65*DB66","v":1378.9280992993204},{"$f":"DC65*DC66","v":607.51010659062194},{"$f":"DD65*DD66","v":1366.2063398593348},{"$f":"DE65*DE66","v":3594.1736017837879},{"$f":"DF65*DF66","v":5231.4087297123842},{"$f":"DG65*DG66","v":4509.4027881618913},{"$f":"DH65*DH66","v":3119.5966626747563},{"$f":"DI65*DI66","v":2194.411316734926},{"$f":"DJ65*DJ66","v":1505.2238270730916},{"$f":"DK65*DK66","v":1393.4935919914778},{"$f":"DL65*DL66","v":1541.9141187913112},{"$f":"DM65*DM66","v":1423.7308173270962},{"$f":"DN65*DN66","v":1378.9280992993204},{"$f":"DO65*DO66","v":607.51010659062194},{"$f":"DP65*DP66","v":1366.2063398593348},{"$f":"DQ65*DQ66","v":3594.1736017837879},{"$f":"DR65*DR66","v":5231.4087297123842},{"$f":"DS65*DS66","v":4509.4027881618913},{"$f":"DT65*DT66","v":3119.5966626747563},{"$f":"DU65*DU66","v":2194.411316734926},{"$f":"DV65*DV66","v":1505.2238270730916},{"$f":"DW65*DW66","v":1393.4935919914778},{"$f":"DX65*DX66","v":1541.9141187913112},{"$f":"DY65*DY66","v":1423.7308173270962},{"$f":"DZ65*DZ66","v":1378.9280992993204},{"$f":"EA65*EA66","v":607.51010659062194},{"$f":"EB65*EB66","v":1366.2063398593348},{"$f":"EC65*EC66","v":3594.1736017837879},{"$f":"ED65*ED66","v":5231.4087297123842},{"$f":"EE65*EE66","v":4509.4027881618913},{"$f":"EF65*EF66","v":3119.5966626747563},{"$f":"EG65*EG66","v":2194.411316734926},{"$f":"EH65*EH66","v":1505.2238270730916},{"$f":"EI65*EI66","v":1393.4935919914778},{"$f":"EJ65*EJ66","v":1541.9141187913112},{"$f":"EK65*EK66","v":1423.7308173270962},{"$f":"EL65*EL66","v":1378.9280992993204},{"$f":"EM65*EM66","v":607.51010659062194},{"$f":"EN65*EN66","v":1366.2063398593348},{"$f":"EO65*EO66","v":3594.1736017837879},{"$f":"EP65*EP66","v":5231.4087297123842},{"$f":"EQ65*EQ66","v":4509.4027881618913},{"$f":"ER65*ER66","v":3119.5966626747563},{"$f":"ES65*ES66","v":2194.411316734926},{"$f":"ET65*ET66","v":1505.2238270730916},{"$f":"EU65*EU66","v":1393.4935919914778},{"$f":"EV65*EV66","v":1541.9141187913112},{"$f":"EW65*EW66","v":1423.7308173270962},{"$f":"EX65*EX66","v":1378.9280992993204},{"$f":"EY65*EY66","v":607.51010659062194},{"$f":"EZ65*EZ66","v":1366.2063398593348},{"$f":"FA65*FA66","v":3594.1736017837879},{"$f":"FB65*FB66","v":5231.4087297123842},{"$f":"FC65*FC66","v":4509.4027881618913},{"$f":"FD65*FD66","v":3119.5966626747563},{"$f":"FE65*FE66","v":2194.411316734926},{"$f":"FF65*FF66","v":1505.2238270730916},{"$f":"FG65*FG66","v":1393.4935919914778},{"$f":"FH65*FH66","v":1541.9141187913112},{"$f":"FI65*FI66","v":1423.7308173270962},{"$f":"FJ65*FJ66","v":1378.9280992993204},{"$f":"FK65*FK66","v":607.51010659062194},{"$f":"FL65*FL66","v":1366.2063398593348},{"$f":"FM65*FM66","v":3594.1736017837879},{"$f":"FN65*FN66","v":5231.4087297123842},{"$f":"FO65*FO66","v":4509.4027881618913},{"$f":"FP65*FP66","v":3119.5966626747563},{"$f":"FQ65*FQ66","v":2194.411316734926},{"$f":"FR65*FR66","v":1505.2238270730916},{"$f":"FS65*FS66","v":1393.4935919914778},{"$f":"FT65*FT66","v":1541.9141187913112},{"$f":"FU65*FU66","v":1423.7308173270962},{"$f":"FV65*FV66","v":1378.9280992993204},{"$f":"FW65*FW66","v":607.51010659062194},{"$f":"FX65*FX66","v":1366.2063398593348},{"$f":"FY65*FY66","v":3594.1736017837879},{"$f":"FZ65*FZ66","v":5231.4087297123842},{"$f":"GA65*GA66","v":4509.4027881618913},{"$f":"GB65*GB66","v":3119.5966626747563},{"$f":"GC65*GC66","v":2194.411316734926},{"$f":"GD65*GD66","v":1505.2238270730916},{"$f":"GE65*GE66","v":1393.4935919914778},{"$f":"GF65*GF66","v":1541.9141187913112},{"$f":"GG65*GG66","v":1423.7308173270962},{"$f":"GH65*GH66","v":1378.9280992993204},{"$f":"GI65*GI66","v":607.51010659062194},{"$f":"GJ65*GJ66","v":1366.2063398593348},{"$f":"GK65*GK66","v":3594.1736017837879},{"$f":"GL65*GL66","v":5231.4087297123842},{"$f":"GM65*GM66","v":4509.4027881618913},{"$f":"GN65*GN66","v":3119.5966626747563},{"$f":"GO65*GO66","v":2194.411316734926},{"$f":"GP65*GP66","v":1505.2238270730916},{"$f":"GQ65*GQ66","v":1393.4935919914778},{"$f":"GR65*GR66","v":1541.9141187913112},{"$f":"GS65*GS66","v":1423.7308173270962},{"$f":"GT65*GT66","v":1378.9280992993204},{"$f":"GU65*GU66","v":607.51010659062194},{"$f":"GV65*GV66","v":1366.2063398593348},{"$f":"GW65*GW66","v":3594.1736017837879},{"$f":"GX65*GX66","v":5231.4087297123842},{"$f":"GY65*GY66","v":4509.4027881618913},{"$f":"GZ65*GZ66","v":3119.5966626747563},{"$f":"HA65*HA66","v":2194.411316734926},{"$f":"HB65*HB66","v":1505.2238270730916},{"$f":"HC65*HC66","v":1393.4935919914778},{"$f":"HD65*HD66","v":1541.9141187913112},{"$f":"HE65*HE66","v":1423.7308173270962},{"$f":"HF65*HF66","v":1378.9280992993204},{"$f":"HG65*HG66","v":607.51010659062194},{"$f":"HH65*HH66","v":1366.2063398593348},{"$f":"HI65*HI66","v":3594.1736017837879},{"$f":"HJ65*HJ66","v":5231.4087297123842},{"$f":"HK65*HK66","v":4509.4027881618913},{"$f":"HL65*HL66","v":3119.5966626747563},{"$f":"HM65*HM66","v":2194.411316734926},{"$f":"HN65*HN66","v":1505.2238270730916},{"$f":"HO65*HO66","v":1393.4935919914778},{"$f":"HP65*HP66","v":1541.9141187913112},{"$f":"HQ65*HQ66","v":1423.7308173270962},{"$f":"HR65*HR66","v":1378.9280992993204},{"$f":"HS65*HS66","v":607.51010659062194},{"$f":"HT65*HT66","v":1366.2063398593348},{"$f":"HU65*HU66","v":3594.1736017837879},{"$f":"HV65*HV66","v":5231.4087297123842},{"$f":"HW65*HW66","v":4509.4027881618913},{"$f":"HX65*HX66","v":3119.5966626747563},{"$f":"HY65*HY66","v":2194.411316734926},{"$f":"HZ65*HZ66","v":1505.2238270730916},{"$f":"IA65*IA66","v":1393.4935919914778},{"$f":"IB65*IB66","v":1541.9141187913112},{"$f":"IC65*IC66","v":1423.7308173270962},{"$f":"ID65*ID66","v":1378.9280992993204},{"$f":"IE65*IE66","v":607.51010659062194},{"$f":"IF65*IF66","v":1366.2063398593348},{"$f":"IG65*IG66","v":3594.1736017837879},{"$f":"IH65*IH66","v":5231.4087297123842},{"$f":"II65*II66","v":4509.4027881618913},{"$f":"IJ65*IJ66","v":3119.5966626747563},{"$f":"IK65*IK66","v":2194.411316734926},{"$f":"IL65*IL66","v":1505.2238270730916},{"$f":"IM65*IM66","v":1393.4935919914778},{"$f":"IN65*IN66","v":1541.9141187913112},{"$f":"IO65*IO66","v":1423.7308173270962},{"$f":"IP65*IP66","v":1378.9280992993204},{"$f":"IQ65*IQ66","v":607.51010659062194},{"$f":"IR65*IR66","v":1366.2063398593348},{"$f":"IS65*IS66","v":3594.1736017837879},{"$f":"IT65*IT66","v":5231.4087297123842},{"$f":"IU65*IU66","v":4509.4027881618913},{"$f":"IV65*IV66","v":3119.5966626747563},{"$f":"IW65*IW66","v":2194.411316734926},{"$f":"IX65*IX66","v":1505.2238270730916},{"$f":"IY65*IY66","v":1393.4935919914778},{"$f":"IZ65*IZ66","v":1541.9141187913112},{"$f":"JA65*JA66","v":1423.7308173270962},{"$f":"JB65*JB66","v":1378.9280992993204},{"$f":"JC65*JC66","v":607.51010659062194},{"$f":"JD65*JD66","v":1366.2063398593348},{"$f":"JE65*JE66","v":3594.1736017837879},{"$f":"JF65*JF66","v":5231.4087297123842},{"$f":"JG65*JG66","v":4509.4027881618913},{"$f":"JH65*JH66","v":3119.5966626747563},{"$f":"JI65*JI66","v":2194.411316734926},{"$f":"JJ65*JJ66","v":1505.2238270730916},{"$f":"JK65*JK66","v":1393.4935919914778},{"$f":"JL65*JL66","v":1541.9141187913112},{"$f":"JM65*JM66","v":1423.7308173270962},{"$f":"JN65*JN66","v":1378.9280992993204},{"$f":"JO65*JO66","v":607.51010659062194},{"$f":"JP65*JP66","v":1366.2063398593348},{"$f":"JQ65*JQ66","v":3594.1736017837879},{"$f":"JR65*JR66","v":5231.4087297123842},{"$f":"JS65*JS66","v":4509.4027881618913},{"$f":"JT65*JT66","v":3119.5966626747563},{"$f":"JU65*JU66","v":2194.411316734926},{"$f":"JV65*JV66","v":1505.2238270730916},{"$f":"JW65*JW66","v":1393.4935919914778},{"$f":"JX65*JX66","v":1541.9141187913112},{"$f":"JY65*JY66","v":1423.7308173270962},{"$f":"JZ65*JZ66","v":1378.9280992993204},{"$f":"KA65*KA66","v":607.51010659062194},{"$f":"KB65*KB66","v":1366.2063398593348},{"$f":"KC65*KC66","v":3594.1736017837879},{"$f":"KD65*KD66","v":5231.4087297123842},{"$f":"KE65*KE66","v":4509.4027881618913},{"$f":"KF65*KF66","v":3119.5966626747563},{"$f":"KG65*KG66","v":2194.411316734926},{"$f":"KH65*KH66","v":1505.2238270730916},{"$f":"KI65*KI66","v":1393.4935919914778},{"$f":"KJ65*KJ66","v":1541.9141187913112},{"$f":"KK65*KK66","v":1423.7308173270962},{"$f":"KL65*KL66","v":1378.9280992993204},{"$f":"KM65*KM66","v":607.51010659062194},{"$f":"KN65*KN66","v":1366.2063398593348},{"$f":"KO65*KO66","v":3594.1736017837879},{"$f":"KP65*KP66","v":5231.4087297123842},{"$f":"KQ65*KQ66","v":4509.4027881618913},{"$f":"KR65*KR66","v":3119.5966626747563},{"$f":"KS65*KS66","v":2194.411316734926},{"$f":"KT65*KT66","v":1505.2238270730916},{"$f":"KU65*KU66","v":1393.4935919914778},{"$f":"KV65*KV66","v":1541.9141187913112},{"$f":"KW65*KW66","v":1423.7308173270962},{"$f":"KX65*KX66","v":1378.9280992993204},{"$f":"KY65*KY66","v":607.51010659062194},{"$f":"KZ65*KZ66","v":1366.2063398593348},{"$f":"LA65*LA66","v":3594.1736017837879},{"$f":"LB65*LB66","v":5231.4087297123842},{"$f":"LC65*LC66","v":4509.4027881618913},{"$f":"LD65*LD66","v":3119.5966626747563},{"$f":"LE65*LE66","v":2194.411316734926},{"$f":"LF65*LF66","v":1505.2238270730916},{"$f":"LG65*LG66","v":1393.4935919914778},{"$f":"LH65*LH66","v":1541.9141187913112},{"$f":"LI65*LI66","v":1423.7308173270962},{"$f":"LJ65*LJ66","v":1378.9280992993204},{"$f":"LK65*LK66","v":607.51010659062194},{"$f":"LL65*LL66","v":1366.2063398593348},{"$f":"LM65*LM66","v":3594.1736017837879},{"$f":"LN65*LN66","v":5231.4087297123842},{"$f":"LO65*LO66","v":4509.4027881618913},{"$f":"LP65*LP66","v":3119.5966626747563},{"$f":"LQ65*LQ66","v":2194.411316734926},{"$f":"LR65*LR66","v":1505.2238270730916},{"$f":"LS65*LS66","v":1393.4935919914778},{"$f":"LT65*LT66","v":1541.9141187913112},{"$f":"LU65*LU66","v":1423.7308173270962},{"$f":"LV65*LV66","v":1378.9280992993204},{"$f":"LW65*LW66","v":607.51010659062194},{"$f":"LX65*LX66","v":1366.2063398593348},{"$f":"LY65*LY66","v":3594.1736017837879},{"$f":"LZ65*LZ66","v":5231.4087297123842},{"$f":"MA65*MA66","v":4509.4027881618913},{"$f":"MB65*MB66","v":3119.5966626747563},{"$f":"MC65*MC66","v":2194.411316734926},{"$f":"MD65*MD66","v":1505.2238270730916},{"$f":"ME65*ME66","v":1393.4935919914778},{"$f":"MF65*MF66","v":1541.9141187913112},{"$f":"MG65*MG66","v":1423.7308173270962},{"$f":"MH65*MH66","v":1378.9280992993204},{"$f":"MI65*MI66","v":607.51010659062194},{"$f":"MJ65*MJ66","v":1366.2063398593348},{"$f":"MK65*MK66","v":3594.1736017837879},{"$f":"ML65*ML66","v":5231.4087297123842},{"$f":"MM65*MM66","v":4509.4027881618913},{"$f":"MN65*MN66","v":3119.5966626747563},{"$f":"MO65*MO66","v":2194.411316734926},{"$f":"MP65*MP66","v":1505.2238270730916},{"$f":"MQ65*MQ66","v":1393.4935919914778},{"$f":"MR65*MR66","v":1541.9141187913112},{"$f":"MS65*MS66","v":1423.7308173270962},{"$f":"MT65*MT66","v":1378.9280992993204},{"$f":"MU65*MU66","v":607.51010659062194},{"$f":"MV65*MV66","v":1366.2063398593348},{"$f":"MW65*MW66","v":3594.1736017837879},{"$f":"MX65*MX66","v":5231.4087297123842},{"$f":"MY65*MY66","v":4509.4027881618913},{"$f":"MZ65*MZ66","v":3119.5966626747563},{"$f":"NA65*NA66","v":2194.411316734926},{"$f":"NB65*NB66","v":1505.2238270730916},{"$f":"NC65*NC66","v":1393.4935919914778},{"$f":"ND65*ND66","v":1541.9141187913112},{"$f":"NE65*NE66","v":1423.7308173270962},{"$f":"NF65*NF66","v":1378.9280992993204},{"$f":"NG65*NG66","v":607.51010659062194},{"$f":"NH65*NH66","v":1366.2063398593348},{"$f":"NI65*NI66","v":3594.1736017837879},{"$f":"NJ65*NJ66","v":5231.4087297123842},{"$f":"NK65*NK66","v":4509.4027881618913},{"$f":"NL65*NL66","v":3119.5966626747563},{"$f":"NM65*NM66","v":2194.411316734926},{"$f":"NN65*NN66","v":1505.2238270730916},{"$f":"NO65*NO66","v":1393.4935919914778},{"$f":"NP65*NP66","v":1541.9141187913112},{"$f":"NQ65*NQ66","v":1423.7308173270962},{"$f":"NR65*NR66","v":1378.9280992993204},{"$f":"NS65*NS66","v":607.51010659062194},{"$f":"NT65*NT66","v":1366.2063398593348},{"$f":"NU65*NU66","v":3594.1736017837879},{"$f":"NV65*NV66","v":5231.4087297123842},{"$f":"NW65*NW66","v":4509.4027881618913},{"$f":"NX65*NX66","v":3119.5966626747563},{"$f":"NY65*NY66","v":2194.411316734926},{"$f":"NZ65*NZ66","v":1505.2238270730916},{"$f":"OA65*OA66","v":1393.4935919914778},{"$f":"OB65*OB66","v":1541.9141187913112},{"$f":"OC65*OC66","v":1423.7308173270962},{"$f":"OD65*OD66","v":1378.9280992993204},{"$f":"OE65*OE66","v":607.51010659062194},{"$f":"OF65*OF66","v":1366.2063398593348},{"$f":"OG65*OG66","v":3594.1736017837879},{"$f":"OH65*OH66","v":5231.4087297123842},{"$f":"OI65*OI66","v":4509.4027881618913},{"$f":"OJ65*OJ66","v":3119.5966626747563},{"$f":"OK65*OK66","v":2194.411316734926},{"$f":"OL65*OL66","v":1505.2238270730916},{"$f":"OM65*OM66","v":1393.4935919914778},{"$f":"ON65*ON66","v":1541.9141187913112},{"$f":"OO65*OO66","v":1423.7308173270962},{"$f":"OP65*OP66","v":1378.9280992993204},{"$f":"OQ65*OQ66","v":607.51010659062194}]
[]
[null,null,null,"Total Monthly Natural Gas",null,"Therm/mo",null,null,null,null,null,null,{"$f":"M67+M63","v":3594.1736017837879},{"$f":"N67+N63","v":5231.4087297123842},4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,{"$f":"BZ67+BZ63","v":1505.2238270730916},1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,{"$f":"EL67+EL63","v":1378.9280992993204},607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,{"$f":"GX67+GX63","v":5231.4087297123842},4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,{"$f":"JJ67+JJ63","v":1505.2238270730916},1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,{"$f":"LV67+LV63","v":1378.9280992993204},607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,{"$f":"OH67+OH63","v":5231.4087297123842},4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194]
[]
[null,null,"Energy Prices"]
[null,null,null,"Retail Eletricity Price - Base",null,"$/kWh",{"$f":"'Constant Inputs - Operation'!G31","v":0.2},null,null,null,null,null,{"$f":"$G$72","v":0.2},{"$f":"$G$72","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$72","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$72","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$72","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$72","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$72","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$72","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,"Inflation Rate - Annual",null,"% p.a.",null,null,null,null,null,null,{"$f":"LOOKUP(M10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(N10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(O10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(P10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(Q10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(R10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(S10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(T10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(U10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(V10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(W10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(X10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(Y10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(Z10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(AZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(BZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(CZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(DZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(ED10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(ER10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(ES10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(ET10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(EZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(FZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(GZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(HZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(ID10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(II10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(IZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(JZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(KZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(LZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(ME10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(ML10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(MZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(ND10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NN10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NR10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NS10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NT10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NU10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NV10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NW10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NX10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NY10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(NZ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OA10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OB10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OC10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OD10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OE10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OF10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OG10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OH10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OI10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OJ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OK10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OL10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OM10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(ON10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OO10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OP10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02},{"$f":"LOOKUP(OQ10,'Time Series Inputs - Operations'!$53:$53,'Time Series Inputs - Operations'!61:61)","v":0.02}]
[null,null,null,"Inflation Rate - Monthly",null,"% p.p.",null,null,null,null,null,null,{"$f":"(1+M73)^(1/12)-1","v":1.6515813019202241E-3},{"$f":"(1+N73)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BZ73)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EL73)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GX73)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JJ73)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LV73)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OH73)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,"Index",null,null,null,null,null,1,{"$f":"L75*(1+M74)","v":1.0016515813019202},{"$f":"M75*(1+N74)","v":1.0033058903246372},1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,{"$f":"BY75*(1+BZ74)","v":1.1150669524269201},1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,{"$f":"EK75*(1+EL74)","v":1.2392773932507701},1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,{"$f":"GW75*(1+GX74)","v":1.3773239840708837},1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,{"$f":"JI75*(1+JJ74)","v":1.5307479725106439},1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,{"$f":"LU75*(1+LV74)","v":1.7012622900966297},1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8876530641057869,{"$f":"OG75*(1+OH74)","v":1.8907706766109764},1.8938934381066861,1.8970213570968926,1.900154442099617,1.9032927016469494,1.9064361442850708,1.909584778574277,1.9127386130890018,1.9158976564178405,1.919061917163573]
[null,null,null,"Retail Eletricity Price - Nominal",null,"$/kWh",null,null,null,null,null,null,{"$f":"M75*M72","v":0.20033031626038406},{"$f":"N75*N72","v":0.20066117806492745},0.20099258631464079,0.20132454191202262,0.20165704576106216,0.20199009876724161,0.20232370183753862,0.20265785588042876,0.20299256180588809,0.20332782052539558,0.20366363295193551,0.20400000000000007,0.20433692258559177,0.20467440162622608,0.20501243804093369,0.20535103275026315,0.20569018667628347,0.20602990074258651,0.20637017587428944,0.2067110129980374,0.20705241304200594,0.2073943769359036,0.20773690561097433,0.20808000000000018,0.20842366103730373,0.2087678896587507,0.20911268680175243,0.20945805340526849,0.20980399040980924,0.21015049875743835,0.21049757939177535,0.21084523325799825,0.21119346130284616,0.21154226447462177,0.21189164372319391,0.21224160000000031,0.21259213425804996,0.21294324745192586,0.21329494053778764,0.21364721447337401,0.21400007021800557,0.21435350873258724,0.21470753097961098,0.21506213792315837,0.21541733052890324,0.21577310976411435,0.21612947659765794,0.21648643200000045,0.21684397694321109,0.21720211240096449,0.21756083934854351,0.21792015876284163,0.21828007162236582,0.21864057890723912,0.2190016815992033,0.21936338068162164,0.21972567713948143,0.22008857195939677,0.22045206612961121,0.22081616064000059,0.22118085648207542,0.22154615464898392,0.22191205613551448,0.22227856193809858,0.22264567305481325,{"$f":"BZ75*BZ72","v":0.22301339048538404},0.22338171523118755,0.22375064829525423,0.22412019068227118,0.22449034339858481,0.22486110745220356,0.2252324838528007,0.22560447361171701,0.22597707774196368,0.22635029725822489,0.22672413317686069,0.22709858651590964,0.22747365829509181,0.22784934953581137,0.22822566126115942,0.22860259449591674,0.22898015026655663,0.22935832960124777,0.22973713352985686,0.23011656308395151,0.23049661929680312,0.23087730320338956,0.23125861584039803,0.23164055824622798,0.23202313146099385,0.23240633652652778,0.23279017448638278,0.23317464638583527,0.23355975327188797,0.2339454961932729,0.23433187620045418,0.23471889434563076,0.23510655168273936,0.23549484926745753,0.2358837881572062,0.23627336941115273,0.2366635940902139,0.23705446325705856,0.23744597797611064,0.23783813931355213,0.23823094833732586,0.2386244061171385,0.23901851372446337,0.23941327223254347,0.23980868271639424,0.24020474625280674,0.24060146392035039,0.24099883679937589,0.24139686597201826,0.24179555252219981,0.24219489753563295,0.24259490209982326,0.24299556730407251,0.24339689423948141,0.24379888399895278,0.24420153767719444,0.24460485637072227,0.24500884117786301,0.24541349319875749,0.2458188135353635,0.24622480329145868,0.24663146357264384,0.24703879548634566,0.2474468001418198,{"$f":"EL75*EL72","v":0.24785547865015403},0.24826483212427114,0.24867486167893196,0.24908556843073848,0.24949695349813689,0.24990901800142049,0.25032176306273285,0.25073518980607096,0.25114929935728808,0.25156409284409692,0.2519795713960728,0.25239573614465644,0.25281258822315728,0.25323012876675671,0.25364835891251075,0.2540672797993534,0.25448689256809975,0.25490719836144898,0.25532819832398762,0.25574989360219252,0.25617228534443398,0.25659537470097898,0.25701916282399434,0.25744365086754967,0.25786883998762056,0.25829473134209197,0.25872132609076109,0.25914862539534061,0.25957663041946188,0.26000534232867811,0.26043476229046753,0.26086489147423653,0.26129573105132281,0.26172728219499874,0.26215954608047437,0.26259252388490079,0.26302621678737309,0.26346062596893399,0.26389575261257642,0.26433159790324756,0.26476816302785128,0.2652054491752518,0.26564345753627699,0.26608218930372135,0.26652164567234937,0.26696182783889882,0.267402737002084,0.26784437436259895,0.26828674112312073,0.26872983848831278,0.26917366766482814,0.26961822986131262,0.27006352628840841,0.27050955815875699,0.2709563266870027,0.27140383308979593,0.27185207858579652,0.27230106439567697,0.27275079174212585,0.27320126184985111,0.27365247594558334,0.2741044352580792,0.27455714101812484,0.27501059445853909,{"$f":"GX75*GX72","v":0.27546479681417674},0.27591974932193231,0.27637545322074292,0.27683190975159205,0.27728912015751267,0.27774708568359069,0.27820580757696856,0.27866528708684829,0.27912552546449515,0.27958652396324096,0.28004828383848751,0.28051080634770997,0.28097409275046042,0.28143814430837111,0.28190296228515793,0.28236854794662403,0.28283490256066307,0.28330202739726268,0.28376992372850807,0.28423859282858543,0.28470803597378519,0.28517825444250594,0.28564924951525744,0.28612102247466437,0.28659357460546986,0.2870669071945387,0.28754102153086131,0.28801591890555667,0.28849160061187645,0.28896806794520807,0.28944532220307839,0.28992336468515728,0.29040219669326112,0.29088181953135622,0.29136223450556276,0.29184344292415781,0.29232544609757943,0.2928082453384297,0.29329184196147867,0.29377623728366803,0.29426143262411419,0.29474742930411246,0.29523422864714016,0.29572183197886059,0.29621024062712648,0.29669945592198355,0.29718947919567418,0.29768031178264115,0.29817195501953114,0.29866441024519846,0.29915767880070843,0.29965176202934152,0.30014666127659662,0.30064237789019482,0.30113891322008313,0.30163626861843795,0.30213444543966916,0.30263344504042333,0.30313326877958779,0.30363391801829415,0.30413539411992196,0.30463769845010258,0.30514083237672279,0.30564479726992855,{"$f":"JJ75*JJ72","v":0.30614959450212881},0.306655225447999,0.30716169148448502,0.30766899399080705,0.30817713434846283,0.30868611394123213,0.30919593415517987,0.30970659637866033,0.31021810200232069,0.31073045241910491,0.3112436490242575,0.31175769321532737,0.31227258639217159,0.31278832995695915,0.31330492531417486,0.31382237387062328,0.31434067703543223,0.31485983622005687,0.31537985283828357,0.31590072830623361,0.31642246404236718,0.31694506146748713,0.31746852200474279,0.31799284707963404,0.31851803812001517,0.3190440965560985,0.31957102382045854,0.32009882134803597,0.32062749057614104,0.32115703294445819,0.32168744989504949,0.32221874287235852,0.32275091332321471,0.32328396269683701,0.32381789244483777,0.32435270402122685,0.32488839888241561,0.32542497848722057,0.32596244429686783,0.32650079777499674,0.32704004038766399,0.32758017360334746,0.32812119889295055,0.32866311772980583,0.32920593158967915,0.32974964195077394,0.33029425029373471,0.33083975810165156,0.33138616686006411,0.33193347805696516,0.3324816931828054,0.33303081373049692,0.33358084119541753,0.33413177707541464,0.33468362287080977,0.3352363800844021,0.33579005022147296,0.3363446347897896,0.33690013529960955,0.33745655326368479,0.33801389019726552,0.33857214761810461,0.33913132704646165,0.33969143000510699,{"$f":"LV75*LV72","v":0.34025245801932597},0.34081441261692308,0.34137729532822614,0.34194110768609032,0.34250585122590249,0.3430715274855855,0.34363813800560189,0.34420568432895859,0.34477416800121097,0.34534359057046687,0.34591395358739102,0.34648525860520923,0.34705750717971262,0.34763070086926162,0.34820484123479073,0.34877992983981221,0.3493559682504207,0.34993295803529734,0.35051090076571406,0.35108979801553791,0.35166965136123535,0.35225046238187635,0.35283223265913904,0.35341496377731363,0.3539986573233071,0.35458331488664713,0.35516893805948679,0.35575552843660874,0.35634308761542938,0.35693161719600353,0.3575211187810286,0.35811159397584896,0.35870304438846029,0.35929547162951414,0.35988887731232205,0.3604832630528601,0.3610786304697734,0.36167498118438024,0.36227231682067673,0.36287063900534106,0.36346994936773808,0.36407024953992373,0.36467154115664929,0.36527382585536605,0.36587710527622969,0.36648138106210459,0.36708665485856867,0.36769292831391753,0.36830020307916911,0.36890848080806804,0.36951776315709051,0.37012805178544816,0.37073934835509315,0.3713516545307225,0.37196497197978262,0.37257930237247372,0.37319464738175456,0.37381100868334699,0.37442838795574035,0.37504678688019616,0.37566620714075277,0.37628665042422971,0.37690811842023259,0.37753061282115741,{"$f":"OH75*OH72","v":0.37815413532219533},0.37877868762133726,0.37940427141937855,0.38003088841992344,0.38065854032938989,0.38128722885701416,0.3819169557148554,0.3825477226178004,0.38317953128356813,0.38381238343271462]
[]
[null,null,null,"Surplus Solar Eletricity Price - Base",null,"$/kWh",{"$f":"'Constant Inputs - Operation'!G40","v":0.2},null,null,null,null,null,{"$f":"$G$78","v":0.2},{"$f":"$G$78","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$78","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$78","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$78","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$78","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$78","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$G$78","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,"Inflation Rate - Annual",null,"% p.a.",null,null,null,null,null,null,{"$f":"M73","v":0.02},{"$f":"N73","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"BZ73","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"EL73","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"GX73","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"JJ73","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"LV73","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"OH73","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Inflation Rate - Monthly",null,"% p.p.",null,null,null,null,null,null,{"$f":"(1+M79)^(1/12)-1","v":1.6515813019202241E-3},{"$f":"(1+N79)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BZ79)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EL79)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GX79)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JJ79)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LV79)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OH79)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,"Index",null,null,null,null,null,1,{"$f":"L81*(1+M80)","v":1.0016515813019202},{"$f":"M81*(1+N80)","v":1.0033058903246372},1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,{"$f":"BY81*(1+BZ80)","v":1.1150669524269201},1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,{"$f":"EK81*(1+EL80)","v":1.2392773932507701},1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,{"$f":"GW81*(1+GX80)","v":1.3773239840708837},1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,{"$f":"JI81*(1+JJ80)","v":1.5307479725106439},1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,{"$f":"LU81*(1+LV80)","v":1.7012622900966297},1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8876530641057869,{"$f":"OG81*(1+OH80)","v":1.8907706766109764},1.8938934381066861,1.8970213570968926,1.900154442099617,1.9032927016469494,1.9064361442850708,1.909584778574277,1.9127386130890018,1.9158976564178405,1.919061917163573]
[null,null,null,"Surplus Solar Eletricity Price - Nominal",null,"$/kWh",null,null,null,null,null,null,{"$f":"M78*M81","v":0.20033031626038406},{"$f":"N78*N81","v":0.20066117806492745},0.20099258631464079,0.20132454191202262,0.20165704576106216,0.20199009876724161,0.20232370183753862,0.20265785588042876,0.20299256180588809,0.20332782052539558,0.20366363295193551,0.20400000000000007,0.20433692258559177,0.20467440162622608,0.20501243804093369,0.20535103275026315,0.20569018667628347,0.20602990074258651,0.20637017587428944,0.2067110129980374,0.20705241304200594,0.2073943769359036,0.20773690561097433,0.20808000000000018,0.20842366103730373,0.2087678896587507,0.20911268680175243,0.20945805340526849,0.20980399040980924,0.21015049875743835,0.21049757939177535,0.21084523325799825,0.21119346130284616,0.21154226447462177,0.21189164372319391,0.21224160000000031,0.21259213425804996,0.21294324745192586,0.21329494053778764,0.21364721447337401,0.21400007021800557,0.21435350873258724,0.21470753097961098,0.21506213792315837,0.21541733052890324,0.21577310976411435,0.21612947659765794,0.21648643200000045,0.21684397694321109,0.21720211240096449,0.21756083934854351,0.21792015876284163,0.21828007162236582,0.21864057890723912,0.2190016815992033,0.21936338068162164,0.21972567713948143,0.22008857195939677,0.22045206612961121,0.22081616064000059,0.22118085648207542,0.22154615464898392,0.22191205613551448,0.22227856193809858,0.22264567305481325,{"$f":"BZ78*BZ81","v":0.22301339048538404},0.22338171523118755,0.22375064829525423,0.22412019068227118,0.22449034339858481,0.22486110745220356,0.2252324838528007,0.22560447361171701,0.22597707774196368,0.22635029725822489,0.22672413317686069,0.22709858651590964,0.22747365829509181,0.22784934953581137,0.22822566126115942,0.22860259449591674,0.22898015026655663,0.22935832960124777,0.22973713352985686,0.23011656308395151,0.23049661929680312,0.23087730320338956,0.23125861584039803,0.23164055824622798,0.23202313146099385,0.23240633652652778,0.23279017448638278,0.23317464638583527,0.23355975327188797,0.2339454961932729,0.23433187620045418,0.23471889434563076,0.23510655168273936,0.23549484926745753,0.2358837881572062,0.23627336941115273,0.2366635940902139,0.23705446325705856,0.23744597797611064,0.23783813931355213,0.23823094833732586,0.2386244061171385,0.23901851372446337,0.23941327223254347,0.23980868271639424,0.24020474625280674,0.24060146392035039,0.24099883679937589,0.24139686597201826,0.24179555252219981,0.24219489753563295,0.24259490209982326,0.24299556730407251,0.24339689423948141,0.24379888399895278,0.24420153767719444,0.24460485637072227,0.24500884117786301,0.24541349319875749,0.2458188135353635,0.24622480329145868,0.24663146357264384,0.24703879548634566,0.2474468001418198,{"$f":"EL78*EL81","v":0.24785547865015403},0.24826483212427114,0.24867486167893196,0.24908556843073848,0.24949695349813689,0.24990901800142049,0.25032176306273285,0.25073518980607096,0.25114929935728808,0.25156409284409692,0.2519795713960728,0.25239573614465644,0.25281258822315728,0.25323012876675671,0.25364835891251075,0.2540672797993534,0.25448689256809975,0.25490719836144898,0.25532819832398762,0.25574989360219252,0.25617228534443398,0.25659537470097898,0.25701916282399434,0.25744365086754967,0.25786883998762056,0.25829473134209197,0.25872132609076109,0.25914862539534061,0.25957663041946188,0.26000534232867811,0.26043476229046753,0.26086489147423653,0.26129573105132281,0.26172728219499874,0.26215954608047437,0.26259252388490079,0.26302621678737309,0.26346062596893399,0.26389575261257642,0.26433159790324756,0.26476816302785128,0.2652054491752518,0.26564345753627699,0.26608218930372135,0.26652164567234937,0.26696182783889882,0.267402737002084,0.26784437436259895,0.26828674112312073,0.26872983848831278,0.26917366766482814,0.26961822986131262,0.27006352628840841,0.27050955815875699,0.2709563266870027,0.27140383308979593,0.27185207858579652,0.27230106439567697,0.27275079174212585,0.27320126184985111,0.27365247594558334,0.2741044352580792,0.27455714101812484,0.27501059445853909,{"$f":"GX78*GX81","v":0.27546479681417674},0.27591974932193231,0.27637545322074292,0.27683190975159205,0.27728912015751267,0.27774708568359069,0.27820580757696856,0.27866528708684829,0.27912552546449515,0.27958652396324096,0.28004828383848751,0.28051080634770997,0.28097409275046042,0.28143814430837111,0.28190296228515793,0.28236854794662403,0.28283490256066307,0.28330202739726268,0.28376992372850807,0.28423859282858543,0.28470803597378519,0.28517825444250594,0.28564924951525744,0.28612102247466437,0.28659357460546986,0.2870669071945387,0.28754102153086131,0.28801591890555667,0.28849160061187645,0.28896806794520807,0.28944532220307839,0.28992336468515728,0.29040219669326112,0.29088181953135622,0.29136223450556276,0.29184344292415781,0.29232544609757943,0.2928082453384297,0.29329184196147867,0.29377623728366803,0.29426143262411419,0.29474742930411246,0.29523422864714016,0.29572183197886059,0.29621024062712648,0.29669945592198355,0.29718947919567418,0.29768031178264115,0.29817195501953114,0.29866441024519846,0.29915767880070843,0.29965176202934152,0.30014666127659662,0.30064237789019482,0.30113891322008313,0.30163626861843795,0.30213444543966916,0.30263344504042333,0.30313326877958779,0.30363391801829415,0.30413539411992196,0.30463769845010258,0.30514083237672279,0.30564479726992855,{"$f":"JJ78*JJ81","v":0.30614959450212881},0.306655225447999,0.30716169148448502,0.30766899399080705,0.30817713434846283,0.30868611394123213,0.30919593415517987,0.30970659637866033,0.31021810200232069,0.31073045241910491,0.3112436490242575,0.31175769321532737,0.31227258639217159,0.31278832995695915,0.31330492531417486,0.31382237387062328,0.31434067703543223,0.31485983622005687,0.31537985283828357,0.31590072830623361,0.31642246404236718,0.31694506146748713,0.31746852200474279,0.31799284707963404,0.31851803812001517,0.3190440965560985,0.31957102382045854,0.32009882134803597,0.32062749057614104,0.32115703294445819,0.32168744989504949,0.32221874287235852,0.32275091332321471,0.32328396269683701,0.32381789244483777,0.32435270402122685,0.32488839888241561,0.32542497848722057,0.32596244429686783,0.32650079777499674,0.32704004038766399,0.32758017360334746,0.32812119889295055,0.32866311772980583,0.32920593158967915,0.32974964195077394,0.33029425029373471,0.33083975810165156,0.33138616686006411,0.33193347805696516,0.3324816931828054,0.33303081373049692,0.33358084119541753,0.33413177707541464,0.33468362287080977,0.3352363800844021,0.33579005022147296,0.3363446347897896,0.33690013529960955,0.33745655326368479,0.33801389019726552,0.33857214761810461,0.33913132704646165,0.33969143000510699,{"$f":"LV78*LV81","v":0.34025245801932597},0.34081441261692308,0.34137729532822614,0.34194110768609032,0.34250585122590249,0.3430715274855855,0.34363813800560189,0.34420568432895859,0.34477416800121097,0.34534359057046687,0.34591395358739102,0.34648525860520923,0.34705750717971262,0.34763070086926162,0.34820484123479073,0.34877992983981221,0.3493559682504207,0.34993295803529734,0.35051090076571406,0.35108979801553791,0.35166965136123535,0.35225046238187635,0.35283223265913904,0.35341496377731363,0.3539986573233071,0.35458331488664713,0.35516893805948679,0.35575552843660874,0.35634308761542938,0.35693161719600353,0.3575211187810286,0.35811159397584896,0.35870304438846029,0.35929547162951414,0.35988887731232205,0.3604832630528601,0.3610786304697734,0.36167498118438024,0.36227231682067673,0.36287063900534106,0.36346994936773808,0.36407024953992373,0.36467154115664929,0.36527382585536605,0.36587710527622969,0.36648138106210459,0.36708665485856867,0.36769292831391753,0.36830020307916911,0.36890848080806804,0.36951776315709051,0.37012805178544816,0.37073934835509315,0.3713516545307225,0.37196497197978262,0.37257930237247372,0.37319464738175456,0.37381100868334699,0.37442838795574035,0.37504678688019616,0.37566620714075277,0.37628665042422971,0.37690811842023259,0.37753061282115741,{"$f":"OH78*OH81","v":0.37815413532219533},0.37877868762133726,0.37940427141937855,0.38003088841992344,0.38065854032938989,0.38128722885701416,0.3819169557148554,0.3825477226178004,0.38317953128356813,0.38381238343271462]
[]
[null,null,null,"Retail Natural Gas Price - Common Areas",null,"$/Therm",null,null,null,null,null,null,{"$f":"$G$90","v":2.6},{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6]
[null,null,null,"Inflation Rate - Annual",null,"% p.a.",{"$f":"'Constant Inputs - Operation'!I37","v":1},null,null,null,null,null,{"$f":"LOOKUP(M10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(N10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(O10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(P10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(Q10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(R10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(S10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(T10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(U10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(V10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(W10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(X10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(Y10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(Z10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(AZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(BZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(CZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(DZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(ED10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(ER10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(ES10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(ET10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(EZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(FZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(GZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(HZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(ID10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(II10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(IZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(JZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(KZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(LZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(ME10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(ML10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(MZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(ND10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NN10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NR10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NS10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NT10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NU10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NV10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NW10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NX10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NY10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(NZ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OA10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OB10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OC10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OD10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OE10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OF10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OG10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OH10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OI10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OJ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OK10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OL10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OM10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(ON10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OO10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OP10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0},{"$f":"LOOKUP(OQ10,'Time Series Inputs - Operations'!53:53,'Time Series Inputs - Operations'!64:64)","v":0}]
[null,null,null,"Inflation Rate - Monthly",null,"% p.p.",null,null,null,null,null,null,{"$f":"(1+M85)^(1/12)-1","v":0},{"$f":"(1+N85)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+BZ85)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EL85)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+GX85)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JJ85)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+LV85)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OH85)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflation Index",null,"Index",null,null,null,null,null,1,{"$f":"L87*(1+M86)","v":1},{"$f":"M87*(1+N86)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BY87*(1+BZ86)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EK87*(1+EL86)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GW87*(1+GX86)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JI87*(1+JJ86)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LU87*(1+LV86)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OG87*(1+OH86)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,"Retail Natural Common Areas Price - Nominal",null,"$/Therm",null,null,null,null,null,null,{"$f":"M87*M84","v":2.6},{"$f":"N87*N84","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"BZ87*BZ84","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"EL87*EL84","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"GX87*GX84","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"JJ87*JJ84","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"LV87*LV84","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"OH87*OH84","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6]
[]
[null,null,null,"Retail Natural Gas Price - Other",null,"$/Therm",{"$f":"'Constant Inputs - Operation'!G45","v":2.6},null,null,null,null,null,{"$f":"$G$90","v":2.6},{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"$G$90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6]
[null,null,null,"Inflation Rate - Annual",null,"% p.a.",null,null,null,null,null,null,{"$f":"M85","v":0},{"$f":"N85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH85","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflation Rate - Monthly",null,"% p.p.",null,null,null,null,null,null,{"$f":"(1+M91)^(1/12)-1","v":0},{"$f":"(1+N91)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+BZ91)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EL91)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+GX91)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JJ91)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+LV91)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OH91)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflation Index",null,"Index",null,null,null,null,null,1,{"$f":"L93*(1+M92)","v":1},{"$f":"M93*(1+N92)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BY93*(1+BZ92)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EK93*(1+EL92)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GW93*(1+GX92)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JI93*(1+JJ92)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LU93*(1+LV92)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OG93*(1+OH92)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,"Retail Natural Other Price - Nominal",null,"$/Therm",null,null,null,null,null,null,{"$f":"M93*M90","v":2.6},{"$f":"N93*N90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"BZ93*BZ90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"EL93*EL90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"GX93*GX90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"JJ93*JJ90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"LV93*LV90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"OH93*OH90","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6]
[]
[null,null,null,"CHP fuel costs ($/therm) - Base",null,"$/Therm",{"$f":"'Constant Inputs - Operation'!G46","v":0.5},null,null,null,null,null,{"$f":"$G$96","v":0.5},{"$f":"$G$96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$G$96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$G$96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$G$96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$G$96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$G$96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$G$96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,"Inflation Rate - Annual",null,"% p.a.",null,null,null,null,null,null,{"$f":"M91","v":0},{"$f":"N91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH91","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflation Rate - Monthly",null,"% p.p.",null,null,null,null,null,null,{"$f":"(1+M97)^(1/12)-1","v":0},{"$f":"(1+N97)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+BZ97)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EL97)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+GX97)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JJ97)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+LV97)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OH97)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflation Index",null,"Index",null,null,null,null,null,1,{"$f":"L99*(1+M98)","v":1},{"$f":"M99*(1+N98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BY99*(1+BZ98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EK99*(1+EL98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GW99*(1+GX98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JI99*(1+JJ98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LU99*(1+LV98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OG99*(1+OH98)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,"Retail Natural Other Price - Nominal",null,"$/Therm",null,null,null,null,null,null,{"$f":"M99*M96","v":0.5},{"$f":"N99*N96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"BZ99*BZ96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"EL99*EL96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"GX99*GX96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"JJ99*JJ96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"LV99*LV96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"OH99*OH96","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[null,null,null,"Price for Battery - Capacity",null,{"$f":"'Constant Inputs - Operation'!E48","v":"$/MW/Day"},{"$f":"'Constant Inputs - Operation'!G48","v":163.34},null,null,null,null,null,{"$f":"$G$102","v":163.34},{"$f":"$G$102","v":163.34},163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,{"$f":"$G$102","v":163.34},163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,{"$f":"$G$102","v":163.34},163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,{"$f":"$G$102","v":163.34},163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,{"$f":"$G$102","v":163.34},163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,{"$f":"$G$102","v":163.34},163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,{"$f":"$G$102","v":163.34},163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34,163.34]
[null,null,null,"Price for Battery - Regulation",null,{"$f":"'Constant Inputs - Operation'!E49","v":"$/MW/Day"},{"$f":"'Constant Inputs - Operation'!G49","v":354.95479322649305},null,null,null,null,null,{"$f":"$G$103","v":354.95479322649305},{"$f":"$G$103","v":354.95479322649305},354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,{"$f":"$G$103","v":354.95479322649305},354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,{"$f":"$G$103","v":354.95479322649305},354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,{"$f":"$G$103","v":354.95479322649305},354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,{"$f":"$G$103","v":354.95479322649305},354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,{"$f":"$G$103","v":354.95479322649305},354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,{"$f":"$G$103","v":354.95479322649305},354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305]
[null,null,null,"Price for Battery - Energy Market",null,{"$f":"'Constant Inputs - Operation'!E50","v":"$/MW/Day"},{"$f":"'Constant Inputs - Operation'!G50","v":17.5},null,null,null,null,null,{"$f":"$G$104","v":17.5},{"$f":"$G$104","v":17.5},17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,{"$f":"$G$104","v":17.5},17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,{"$f":"$G$104","v":17.5},17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,{"$f":"$G$104","v":17.5},17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,{"$f":"$G$104","v":17.5},17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,{"$f":"$G$104","v":17.5},17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,{"$f":"$G$104","v":17.5},17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5]
[null,null,null,"Price for Battery - Synch Reserve",null,{"$f":"'Constant Inputs - Operation'!E51","v":"$/MW/Day"},{"$f":"'Constant Inputs - Operation'!G51","v":43.14066434540392},null,null,null,null,null,{"$f":"$G$105","v":43.14066434540392},{"$f":"$G$105","v":43.14066434540392},43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,{"$f":"$G$105","v":43.14066434540392},43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,{"$f":"$G$105","v":43.14066434540392},43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,{"$f":"$G$105","v":43.14066434540392},43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,{"$f":"$G$105","v":43.14066434540392},43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,{"$f":"$G$105","v":43.14066434540392},43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,{"$f":"$G$105","v":43.14066434540392},43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392]
[]
[null,null,"Utilitiy Bill without Energy Efficiency "]
[null,null,null,"Electrix Usage x Inflated Rate",null,"USD",null,null,null,null,{"$f":"SUM(M108:XFD108)","v":12617570.302031221},null,{"$f":"M76*M59","v":14332.66015654816},{"$f":"N76*N59","v":14175.650107152062},26545.046729617861,30122.513288485145,31419.627133815789,31802.326661769956,26533.38773414987,22989.769105730906,23489.988708735589,19656.186563598694,17810.946320997806,15381.871938529011,14619.313359679127,14459.163109295108,27075.947664210231,30724.96355425486,32048.019676492117,32438.373195005366,27064.055488832873,23449.564487845535,23959.78848291031,20049.31029487068,18167.165247417772,15689.509377299599,14911.699626872716,14748.346371481019,27617.466617494443,31339.462825339968,32688.980070021975,33087.14065890549,27605.336598609549,23918.555777602454,24438.984252568527,20450.296500768101,18530.508552366136,16003.2995648456,15209.933619410183,15043.313298910649,28169.815949844353,31966.252081846789,33342.759671422435,33748.883472083617,28157.443330581755,24396.926893154523,24927.763937619915,20859.302430783478,18901.11872341347,16323.365556142522,15514.132291798396,15344.179564888869,28733.212268841256,32605.577123483748,34009.614864850904,34423.861141525311,28720.592197193404,24884.865431017624,25426.319216372329,21276.488479399162,19279.141097881751,16649.832867265384,15824.41493763437,15651.063156186656,29307.876514218093,33257.688665953443,34689.807162147947,{"$f":"BZ76*BZ59","v":35112.338364355841},29295.004041137294,25382.562739637997,25934.845600699788,21702.018248987155,19664.723919839398,16982.829524610697,16140.903236387065,15964.084419310395,29894.03404450247,33922.842439272528,35383.60330539092,35814.585131642969,29880.904121960051,25890.213994430767,26453.542512713801,22136.05861396691,20058.018398236196,17322.486115102922,16463.721301114816,16283.366107696615,30491.914725392544,34601.299288057999,36091.275371498763,36530.876834275863,30478.522204399276,26408.018274319402,26982.613362968099,22578.779786246268,20459.178766200937,17668.935837404995,16792.995727137128,16609.033429850559,31101.753019900418,35293.325273819188,36813.100878928766,37261.494370961409,31088.092648487291,26936.178639805814,27522.265630227481,23030.355381971207,20868.362341524968,18022.314554153101,17128.855641679878,16941.214098447577,31723.788080298436,35999.191779295586,37549.362896507359,38006.724258380651,31709.854501457045,27474.902212601941,28072.71094283204,23490.962489610643,21285.72958835548,18382.760845236175,17471.432754513484,17280.038380416539,32358.26384190442,36719.175614881511,38300.350154437518,38766.85874354827,32344.05159148619,28024.400256853984,28634.165161688688,{"$f":"EL76*EL59","v":23960.781739402861},21711.444180122598,18750.41606214091,17820.861409603764,17625.639148024882,33005.429118742541,37453.559127179171,39066.357157526298,39542.195918419275,32990.932623315945,28584.888261991091,29206.848464922488,24439.997374190934,22145.673063725062,19125.424383383739,18177.278637795851,17978.15193098539,33665.537701117399,38202.630309722772,39847.684300676847,40333.039836787677,33650.751275782277,29156.586027230922,29790.985434220951,24928.797321674767,22588.586524999573,19507.932871051424,18540.824210551778,18337.714969605106,34338.848455139771,38966.682915917248,40644.63798669041,41139.700633523455,34323.766301297946,29739.717747775554,30386.805142905385,25427.373268108273,23040.358255499581,19898.091528472458,18911.640694762824,18704.469268997218,35025.625424242578,39746.016574235611,41457.530746424236,41962.49464619394,35010.241627323921,30334.512102731082,30994.54124576351,25935.920733470459,23501.165420609585,20296.053359041922,19289.873508658085,19078.558654377171,35726.137932727448,40540.936905720351,42286.681361352741,42801.744539117848,35710.446459870422,30941.202344785725,31614.432070678802,26454.639148139886,23971.188729021789,20701.974426222772,19675.670978831266,{"$f":"GX76*GX59","v":19460.129827464727},36440.660691382021,41351.755643834782,43132.414988579825,43657.779429900242,36424.655389067848,31560.026391681458,32246.720712092396,26983.731931102695,24450.612503602242,21116.01391474724,20069.184398407895,19849.332424014032,37169.473905209685,42178.790756711503,43995.063288351448,44530.935018498269,37153.14849684923,32191.226919515106,32891.655126334263,27523.406569724764,24939.624753674299,21538.334193042199,20470.568086376068,20246.319072494327,37912.863383313903,43022.366571845763,44874.964554118502,45421.55371886825,37896.211466786233,32835.051457905429,33549.488228860966,28073.874701119279,25438.417248747799,21969.100876903056,20879.979448103601,20651.245453944226,38671.120650980207,43882.813903282702,45772.463845200902,46329.984793245647,38654.135696121986,33491.752487063561,34220.477993438202,28635.352195141681,25947.185593722774,22408.482894441127,21297.579037065687,21064.270363023119,39444.543063999838,44760.470181348377,46687.913122104939,47256.584489110581,39427.218410044443,34161.587536804844,34904.887553306988,29208.059239044527,26466.129305597238,22856.652552329961,21723.530617807013,21485.555770283598,40233.433925279853,45655.679584975376,47621.671384547073,{"$f":"JJ76*JJ59","v":48201.716178892835},40215.762778245371,34844.819287540973,35602.985304373164,29792.220423825445,26995.451891709214,23313.785603376586,22158.001230163172,21915.266885689289,41038.102603785483,46568.793176674924,48574.104812238053,49165.750502470728,41020.0780338103,35541.715673291808,36315.045010460635,30388.064832301967,27535.360929543403,23780.061315444123,22601.161254766444,22353.57222340308,41858.864655861209,47500.169040208442,49545.586908482837,50149.065512520167,41840.479594486525,36252.549986757665,37041.345910669872,30995.826128948025,28086.068148134287,24255.662541753027,23053.184479861789,22800.643667871154,42696.041948978454,48450.172421012627,50536.498646652508,51152.046822770586,42677.289186376271,36977.600986492827,37782.172828883282,31615.742651526998,28647.789511096984,24740.775792588091,23514.248169459035,23256.656541228589,43549.962787958051,49419.175869432911,51547.228619585585,52175.087759226029,43530.834970103817,37717.15300622271,38537.816285460976,32248.057504557564,29220.745301318944,25235.591308439867,23984.533132848224,23721.789672053175,44420.962043717234,50407.559386821587,52578.17319197733,53218.589514410567,44401.451669505914,38471.496066347179,39308.57261117021,{"$f":"LV76*LV59","v":32893.018654648724},29805.160207345336,25740.303134608679,24464.223795505204,24196.225465494244,45309.381284591589,51415.710574558041,53629.736655816894,54282.961304698802,45289.480702896057,39240.925987674142,40094.74406339362,33550.879027741707,30401.263411492251,26255.109197300859,24953.508271415314,24680.149974804142,46215.568910283437,52444.024786049224,54702.331388933257,55368.620530792803,46195.270316953996,40025.744507427647,40896.638944661521,34221.896608296563,31009.288679722118,26780.211381246892,25452.57843684364,25173.752974300241,47139.880288489141,53492.905281770247,55796.378016711962,56475.992941408695,47119.175723293112,40826.259397576221,41714.571723554771,34906.334540462514,31629.474453316576,27315.815608871846,25961.630005580522,25677.228033786254,48082.677894258944,54562.76338740567,56912.305577046223,57605.512800236902,48061.559237758993,41642.78458552777,42548.863158025895,35604.461231271787,32262.063942382923,27862.131921049302,26480.862605692153,26190.772594462003,49044.331452144157,55654.018655153835,58050.551688587198,58757.623056241682,49022.790422514212,42475.640277238359,43399.840421186447,36316.550455897246,32907.305221230607,28419.374559470307,27010.479857806018,{"$f":"OH76*OH59","v":26714.588046351266},50025.218081187086,56767.099028256955,59211.562722358984,59932.775517366557,50003.246230964527,43325.153082783152,44267.83722961021,37042.88146501522,33565.451325655253]
[null,null,null,"Natural Gas - Other",null,"USD",null,null,null,null,{"$f":"SUM(M109:XFD109)","v":2387350.6635163669},null,{"$f":"M94*M67","v":9344.8513646378487},{"$f":"N94*N67","v":13601.662697252199},11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,{"$f":"BZ94*BZ67","v":3913.5819503900384},3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,{"$f":"EL94*EL67","v":3585.213058178233},1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,{"$f":"GX94*GX67","v":13601.662697252199},11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,{"$f":"JJ94*JJ67","v":3913.5819503900384},3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,{"$f":"LV94*LV67","v":3585.213058178233},1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,13601.662697252199,11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172,3552.1364836342705,9344.8513646378487,{"$f":"OH94*OH67","v":13601.662697252199},11724.447249220917,8110.9513229543663,5705.4694235108082,3913.5819503900384,3623.0833391778424,4008.9767088574094,3701.7001250504504,3585.213058178233,1579.5262771356172]
[null,null,null,"Natural Gas - Common Areas",null,"USD",null,null,null,null,{"$f":"SUM(M110:XFD110)","v":0},null,{"$f":"M88*M63","v":0},{"$f":"N88*N63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ88*BZ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL88*EL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX88*GX63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ88*JJ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV88*LV63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH88*OH63","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Changing Stations"]
[null,null,"Energy Charging Set 1"]
[null,null,null,{"$f":"'Constant Inputs - Operation'!F89","v":"00:00:00"},null,null,null,"Include"]
[null,null,null,null,"Start of Construction","Flag",{"$f":"'Constant Inputs - Operation'!F92","v":"2022-07-01"},{"$f":"'Constant Inputs - Operation'!G91","v":false},null,null,{"$f":"SUM(L116:XFD116)","v":0},null,{"$f":"($G116=M$2)*$H116","v":0},{"$f":"($G116=N$2)*$H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G116=BZ$2)*$H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G116=EL$2)*$H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G116=GX$2)*$H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G116=JJ$2)*$H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G116=LV$2)*$H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G116=OH$2)*$H116","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Charging Station Construction Flag","Flag",{"$f":"G116","v":"2022-07-01"},{"$f":"H116","v":false},{"$f":"'Constant Inputs - Operation'!G93","v":"2022-07-01"},null,{"$f":"SUM(M117:XFD117)","v":0},null,{"$f":"AND(M$2>=$G117,M$2<=$I117)*$H117","v":0},{"$f":"AND(N$2>=$G117,N$2<=$I117)*$H117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$2>=$G117,BZ$2<=$I117)*$H117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EL$2>=$G117,EL$2<=$I117)*$H117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GX$2>=$G117,GX$2<=$I117)*$H117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JJ$2>=$G117,JJ$2<=$I117)*$H117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LV$2>=$G117,LV$2<=$I117)*$H117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OH$2>=$G117,OH$2<=$I117)*$H117","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Charging Station Operation","Flag",{"$f":"G117","v":"2022-07-01"},{"$f":"H117","v":false},{"$f":"'Constant Inputs - Operation'!G95","v":"2042-07-01"},null,{"$f":"SUM(L118:XFD118)","v":0},null,{"$f":"AND(M$2>=$G118,M$2<=$I118)*$H118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Charging Capacity, Visits and Energy"]
[null,null,null,"Age in Months",null,"Month",null,null,null,null,null,null,{"$f":"L121+M118","v":0},{"$f":"M121+N118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY121+BZ118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK121+EL118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW121+GX118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI121+JJ118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU121+LV118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG121+OH118","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Age in Years",null,"Years",null,null,null,null,null,null,{"$f":"ROUNDUP(M121/12,0)","v":0},{"$f":"ROUNDUP(N121/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BZ121/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(EL121/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(GX121/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(JJ121/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(LV121/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(OH121/12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Starting Number of Charging Stations",null,"#",{"$f":"'Constant Inputs - Operation'!G97","v":6},null,null,null,null,null,{"$f":"$G$123*M118","v":0},{"$f":"$G$123*N118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$123*BZ118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$123*EL118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$123*GX118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$123*JJ118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$123*LV118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$123*OH118","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Increase in Charing Stations",null,"#",null,null,null,null,null,null,{"$f":"LOOKUP(M122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(N122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(O122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(P122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(Q122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(R122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(S122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(T122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(U122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(V122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(W122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(X122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(Y122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(Z122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(AZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(BZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(CZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(DZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(ED122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(ER122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(ES122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(ET122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(EZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(FZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(GZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(HZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(ID122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(II122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(IZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(JZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(KZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(LZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(ME122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(ML122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(MZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(ND122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NN122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NR122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NS122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NT122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NU122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NV122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NW122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NX122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NY122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(NZ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OA122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OB122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OC122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OD122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OE122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OF122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OG122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OH122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OI122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OJ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OK122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OL122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OM122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(ON122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OO122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OP122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0},{"$f":"LOOKUP(OQ122,'Time Series Inputs - Operations'!70:70,'Time Series Inputs - Operations'!76:76)","v":0}]
[null,null,null,"Accumulated Increase",null,"#",null,null,null,null,null,null,{"$f":"L125+M124","v":0},{"$f":"M125+N124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY125+BZ124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK125+EL124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW125+GX124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI125+JJ124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU125+LV124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG125+OH124","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Charging Stations",null,"#",null,null,null,null,null,null,{"$f":"M125+M123","v":0},{"$f":"N125+N123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ125+BZ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL125+EL123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX125+GX123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ125+JJ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV125+LV123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH125+OH123","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Utilization",null,"%",{"$f":"'Constant Inputs - Operation'!$G$100","v":7.0000000000000007E-2},null,null,null,null,null,{"$f":"$G$131","v":7.0000000000000007E-2},{"$f":"$G$131","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"$G$131","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"$G$131","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"$G$131","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"$G$131","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"$G$131","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"$G$131","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Hours in Month",null,"hrs",null,null,null,null,null,null,{"$f":"(M2-L2)*24","v":744},744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,{"$f":"(BY2-BX2)*24","v":720},744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,{"$f":"(EK2-EJ2)*24","v":744},720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,{"$f":"(GW2-GV2)*24","v":744},744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,{"$f":"(JI2-JH2)*24","v":720},744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,{"$f":"(LU2-LT2)*24","v":744},720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,{"$f":"(OG2-OF2)*24","v":744},744,672,744,720,744,720,744,744,720,744]
[null,null,null,"Total Unit Energy Sales",null,"kWh",null,null,null,null,null,null,{"$f":"M136*M134*M129","v":0},{"$f":"N136*N134*N129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ136*BZ134*BZ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL136*EL134*EL129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX136*GX134*GX129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ136*JJ134*JJ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV136*LV134*LV129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH136*OH134*OH129","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,"USD",null,null,null,null,null,null,{"$f":"M141*M137","v":0},{"$f":"N141*N137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ141*BZ137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL141*EL137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX141*GX137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ141*JJ137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV141*LV137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH141*OH137","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Network Cost",null,"USD",{"$f":"'Constant Inputs - Operation'!G106","v":216},null,null,null,null,null,{"$f":"$G$147*M126","v":0},{"$f":"$G$147*N126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$147*BZ126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$147*EL126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$147*GX126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$147*JJ126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$147*LV126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$147*OH126","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Sales Tax"]
[]
[null,null,"Charging Summary"]
[null,null,null,"Total Electric Energy Used"]
[null,null,null,"Operations & maintenance -- FIX",null,"USD",{"$f":"'Constant Inputs - Operation'!G108","v":0},null,null,null,null,null,{"$f":"$G167","v":0},{"$f":"$G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G167","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Efficiency"]
[null,null,null,null,"EE Operation","Flag",{"$f":"'Constant Inputs - Operation'!G126","v":"2023-11-01"},{"$f":"'Constant Inputs - Operation'!$G$118","v":true},{"$f":"'Constant Inputs - Operation'!G128","v":"2043-10-01"},null,{"$f":"SUM(L178:XFD178)","v":240},null,{"$f":"AND(M$2>=$G178,M$2<=$I178)*$H178","v":0},{"$f":"AND(N$2>=$G178,N$2<=$I178)*$H178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BZ$2>=$G178,BZ$2<=$I178)*$H178","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EL$2>=$G178,EL$2<=$I178)*$H178","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GX$2>=$G178,GX$2<=$I178)*$H178","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JJ$2>=$G178,JJ$2<=$I178)*$H178","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LV$2>=$G178,LV$2<=$I178)*$H178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OH$2>=$G178,OH$2<=$I178)*$H178","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Electricity Usage","kWh",null,null,null,null,null,null,{"$f":"M$59","v":71545.138170295439},{"$f":"N$59","v":70644.706882789658},132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,{"$f":"BZ$59","v":157444.97802546548},131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,{"$f":"EL$59","v":96672.390983228208},87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,{"$f":"GX$59","v":70644.706882789658},132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,{"$f":"JJ$59","v":157444.97802546548},131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,{"$f":"LV$59","v":96672.390983228208},87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,{"$f":"OH$59","v":70644.706882789658},132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379]
[null,null,null,null,"Electricity Savings  ","kWh",null,null,null,null,null,null,{"$f":"M181*M182","v":0},{"$f":"N181*N182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,{"$f":"BZ181*BZ182","v":140792.83216648718},117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,{"$f":"EL181*EL182","v":86447.849207570413},78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,{"$f":"GX181*GX182","v":63172.979439144481},118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,{"$f":"JJ181*JJ182","v":140792.83216648718},117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV181*LV182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH181*OH182","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Natural Gas Rate","$/Therm",null,null,null,null,null,null,{"$f":"M$88","v":2.6},{"$f":"N$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"BZ$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"EL$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"GX$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"JJ$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"LV$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"OH$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6]
[]
[null,null,null,"EE Capital Expenditure",null,"USD",{"$f":"'Constant Inputs - Operation'!G140","v":6250000},{"$f":"IF(K177,G199/K177)","v":3125000},null,null,{"$f":"SUM(M199:KZ199)","v":6250000},null,{"$f":"$H199*M177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3125000,3125000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H199*BY177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H199*EK177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H199*GW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H199*JI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H199*LU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H199*OG177","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy Efficiency  Program 2"]
[null,null,null,null,"EE Construction Flag","Flag",{"$f":"G207","v":"2023-09-01"},{"$f":"H207","v":false},{"$f":"'Constant Inputs - Operation'!G148","v":"2023-10-01"},null,{"$f":"SUM(L208:XFD208)","v":0},null,{"$f":"AND(M$2>=$G208,M$2<=$I177)*$H208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BY$2>=$G208,BY$2<=$I177)*$H208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EK$2>=$G208,EK$2<=$I177)*$H208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GW$2>=$G208,GW$2<=$I177)*$H208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JI$2>=$G208,JI$2<=$I177)*$H208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LU$2>=$G208,LU$2<=$I177)*$H208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OG$2>=$G208,OG$2<=$I177)*$H208","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Electricity Usage","kWh",null,null,null,null,null,null,{"$f":"M$59","v":71545.138170295439},{"$f":"N$59","v":70644.706882789658},132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,{"$f":"BZ$59","v":157444.97802546548},131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,{"$f":"EL$59","v":96672.390983228208},87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,{"$f":"GX$59","v":70644.706882789658},132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,{"$f":"JJ$59","v":157444.97802546548},131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,{"$f":"LV$59","v":96672.390983228208},87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,{"$f":"OH$59","v":70644.706882789658},132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379]
[null,null,null,null,"Electricity Savings  ","kWh",null,null,null,null,{"$f":"SUM(M214:XFD214)","v":0},null,{"$f":"M212*M213","v":0},{"$f":"N212*N213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ212*BZ213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL212*EL213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX212*GX213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ212*JJ213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV212*LV213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH212*OH213","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Natural Gas Rate","$/Therm",null,null,null,null,null,null,{"$f":"M$88","v":2.6},{"$f":"N$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"BZ$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"EL$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"GX$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"JJ$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"LV$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"OH$88","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6]
[null,null,null,"State and Local tax incentives",null,"USD",null,null,null,null,{"$f":"SUM(M229:KZ229)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operations & maintenance -- FIX",null,"USD",{"$f":"'Constant Inputs - Operation'!G165","v":0},null,null,null,null,null,{"$f":"$G232","v":0},{"$f":"$G232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G232","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow","USD",null,null,null,null,{"$f":"SUM(M234:KZ234)","v":0},null,{"$f":"M227+M229-M231-M232","v":0},{"$f":"N227+N229-N231-N232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ227+BZ229-BZ231-BZ232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL227+EL229-EL231-EL232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX227+GX229-GX231-GX232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ227+JJ229-JJ231-JJ232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV227+LV229-LV231-LV232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH227+OH229-OH231-OH232","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Start of Construction","Flag",{"$f":"'Constant Inputs - Operation'!F172","v":"2023-09-01"},{"$f":"'Constant Inputs - Operation'!G169","v":false},null,null,{"$f":"SUM(L239:XFD239)","v":0},null,{"$f":"($G239=M$2)*$H239","v":0},{"$f":"($G$176=N68)*$H239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$176=BZ68)*$H239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$176=EL68)*$H239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$176=GX68)*$H239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$176=JJ68)*$H239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$176=LV68)*$H239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$176=OH68)*$H239","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Electricity Savings as Percent of Energy","%",{"$f":"'Constant Inputs - Operation'!F181","v":0},null,null,null,null,null,{"$f":"$G244*M241","v":0},{"$f":"$G244*N241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G244*BZ241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G244*EL241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G244*GX241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G244*JJ241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G244*LV241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G244*OH241","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Electricity Usage","kWh",null,null,null,null,null,null,{"$f":"M$59","v":71545.138170295439},{"$f":"N$59","v":70644.706882789658},132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,{"$f":"BZ$59","v":157444.97802546548},131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,{"$f":"EL$59","v":96672.390983228208},87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,{"$f":"GX$59","v":70644.706882789658},132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,{"$f":"JJ$59","v":157444.97802546548},131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,{"$f":"LV$59","v":96672.390983228208},87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,71545.138170295439,{"$f":"OH$59","v":70644.706882789658},132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379]
[null,null,null,null,"Natural Gas Savings","Therms",null,null,null,null,{"$f":"SUM(M250:XFD250)","v":0},null,{"$f":"M248*M249","v":0},{"$f":"N248*N249","v":0},{"$f":"O248*O249","v":0},{"$f":"P248*P249","v":0},{"$f":"Q248*Q249","v":0},{"$f":"R248*R249","v":0},{"$f":"S248*S249","v":0},{"$f":"T248*T249","v":0},{"$f":"U248*U249","v":0},{"$f":"V248*V249","v":0},{"$f":"W248*W249","v":0},{"$f":"X248*X249","v":0},{"$f":"Y248*Y249","v":0},{"$f":"Z248*Z249","v":0},{"$f":"AA248*AA249","v":0},{"$f":"AB248*AB249","v":0},{"$f":"AC248*AC249","v":0},{"$f":"AD248*AD249","v":0},{"$f":"AE248*AE249","v":0},{"$f":"AF248*AF249","v":0},{"$f":"AG248*AG249","v":0},{"$f":"AH248*AH249","v":0},{"$f":"AI248*AI249","v":0},{"$f":"AJ248*AJ249","v":0},{"$f":"AK248*AK249","v":0},{"$f":"AL248*AL249","v":0},{"$f":"AM248*AM249","v":0},{"$f":"AN248*AN249","v":0},{"$f":"AO248*AO249","v":0},{"$f":"AP248*AP249","v":0},{"$f":"AQ248*AQ249","v":0},{"$f":"AR248*AR249","v":0},{"$f":"AS248*AS249","v":0},{"$f":"AT248*AT249","v":0},{"$f":"AU248*AU249","v":0},{"$f":"AV248*AV249","v":0},{"$f":"AW248*AW249","v":0},{"$f":"AX248*AX249","v":0},{"$f":"AY248*AY249","v":0},{"$f":"AZ248*AZ249","v":0},{"$f":"BA248*BA249","v":0},{"$f":"BB248*BB249","v":0},{"$f":"BC248*BC249","v":0},{"$f":"BD248*BD249","v":0},{"$f":"BE248*BE249","v":0},{"$f":"BF248*BF249","v":0},{"$f":"BG248*BG249","v":0},{"$f":"BH248*BH249","v":0},{"$f":"BI248*BI249","v":0},{"$f":"BJ248*BJ249","v":0},{"$f":"BK248*BK249","v":0},{"$f":"BL248*BL249","v":0},{"$f":"BM248*BM249","v":0},{"$f":"BN248*BN249","v":0},{"$f":"BO248*BO249","v":0},{"$f":"BP248*BP249","v":0},{"$f":"BQ248*BQ249","v":0},{"$f":"BR248*BR249","v":0},{"$f":"BS248*BS249","v":0},{"$f":"BT248*BT249","v":0},{"$f":"BU248*BU249","v":0},{"$f":"BV248*BV249","v":0},{"$f":"BW248*BW249","v":0},{"$f":"BX248*BX249","v":0},{"$f":"BY248*BY249","v":0},{"$f":"BZ248*BZ249","v":0},{"$f":"CA248*CA249","v":0},{"$f":"CB248*CB249","v":0},{"$f":"CC248*CC249","v":0},{"$f":"CD248*CD249","v":0},{"$f":"CE248*CE249","v":0},{"$f":"CF248*CF249","v":0},{"$f":"CG248*CG249","v":0},{"$f":"CH248*CH249","v":0},{"$f":"CI248*CI249","v":0},{"$f":"CJ248*CJ249","v":0},{"$f":"CK248*CK249","v":0},{"$f":"CL248*CL249","v":0},{"$f":"CM248*CM249","v":0},{"$f":"CN248*CN249","v":0},{"$f":"CO248*CO249","v":0},{"$f":"CP248*CP249","v":0},{"$f":"CQ248*CQ249","v":0},{"$f":"CR248*CR249","v":0},{"$f":"CS248*CS249","v":0},{"$f":"CT248*CT249","v":0},{"$f":"CU248*CU249","v":0},{"$f":"CV248*CV249","v":0},{"$f":"CW248*CW249","v":0},{"$f":"CX248*CX249","v":0},{"$f":"CY248*CY249","v":0},{"$f":"CZ248*CZ249","v":0},{"$f":"DA248*DA249","v":0},{"$f":"DB248*DB249","v":0},{"$f":"DC248*DC249","v":0},{"$f":"DD248*DD249","v":0},{"$f":"DE248*DE249","v":0},{"$f":"DF248*DF249","v":0},{"$f":"DG248*DG249","v":0},{"$f":"DH248*DH249","v":0},{"$f":"DI248*DI249","v":0},{"$f":"DJ248*DJ249","v":0},{"$f":"DK248*DK249","v":0},{"$f":"DL248*DL249","v":0},{"$f":"DM248*DM249","v":0},{"$f":"DN248*DN249","v":0},{"$f":"DO248*DO249","v":0},{"$f":"DP248*DP249","v":0},{"$f":"DQ248*DQ249","v":0},{"$f":"DR248*DR249","v":0},{"$f":"DS248*DS249","v":0},{"$f":"DT248*DT249","v":0},{"$f":"DU248*DU249","v":0},{"$f":"DV248*DV249","v":0},{"$f":"DW248*DW249","v":0},{"$f":"DX248*DX249","v":0},{"$f":"DY248*DY249","v":0},{"$f":"DZ248*DZ249","v":0},{"$f":"EA248*EA249","v":0},{"$f":"EB248*EB249","v":0},{"$f":"EC248*EC249","v":0},{"$f":"ED248*ED249","v":0},{"$f":"EE248*EE249","v":0},{"$f":"EF248*EF249","v":0},{"$f":"EG248*EG249","v":0},{"$f":"EH248*EH249","v":0},{"$f":"EI248*EI249","v":0},{"$f":"EJ248*EJ249","v":0},{"$f":"EK248*EK249","v":0},{"$f":"EL248*EL249","v":0},{"$f":"EM248*EM249","v":0},{"$f":"EN248*EN249","v":0},{"$f":"EO248*EO249","v":0},{"$f":"EP248*EP249","v":0},{"$f":"EQ248*EQ249","v":0},{"$f":"ER248*ER249","v":0},{"$f":"ES248*ES249","v":0},{"$f":"ET248*ET249","v":0},{"$f":"EU248*EU249","v":0},{"$f":"EV248*EV249","v":0},{"$f":"EW248*EW249","v":0},{"$f":"EX248*EX249","v":0},{"$f":"EY248*EY249","v":0},{"$f":"EZ248*EZ249","v":0},{"$f":"FA248*FA249","v":0},{"$f":"FB248*FB249","v":0},{"$f":"FC248*FC249","v":0},{"$f":"FD248*FD249","v":0},{"$f":"FE248*FE249","v":0},{"$f":"FF248*FF249","v":0},{"$f":"FG248*FG249","v":0},{"$f":"FH248*FH249","v":0},{"$f":"FI248*FI249","v":0},{"$f":"FJ248*FJ249","v":0},{"$f":"FK248*FK249","v":0},{"$f":"FL248*FL249","v":0},{"$f":"FM248*FM249","v":0},{"$f":"FN248*FN249","v":0},{"$f":"FO248*FO249","v":0},{"$f":"FP248*FP249","v":0},{"$f":"FQ248*FQ249","v":0},{"$f":"FR248*FR249","v":0},{"$f":"FS248*FS249","v":0},{"$f":"FT248*FT249","v":0},{"$f":"FU248*FU249","v":0},{"$f":"FV248*FV249","v":0},{"$f":"FW248*FW249","v":0},{"$f":"FX248*FX249","v":0},{"$f":"FY248*FY249","v":0},{"$f":"FZ248*FZ249","v":0},{"$f":"GA248*GA249","v":0},{"$f":"GB248*GB249","v":0},{"$f":"GC248*GC249","v":0},{"$f":"GD248*GD249","v":0},{"$f":"GE248*GE249","v":0},{"$f":"GF248*GF249","v":0},{"$f":"GG248*GG249","v":0},{"$f":"GH248*GH249","v":0},{"$f":"GI248*GI249","v":0},{"$f":"GJ248*GJ249","v":0},{"$f":"GK248*GK249","v":0},{"$f":"GL248*GL249","v":0},{"$f":"GM248*GM249","v":0},{"$f":"GN248*GN249","v":0},{"$f":"GO248*GO249","v":0},{"$f":"GP248*GP249","v":0},{"$f":"GQ248*GQ249","v":0},{"$f":"GR248*GR249","v":0},{"$f":"GS248*GS249","v":0},{"$f":"GT248*GT249","v":0},{"$f":"GU248*GU249","v":0},{"$f":"GV248*GV249","v":0},{"$f":"GW248*GW249","v":0},{"$f":"GX248*GX249","v":0},{"$f":"GY248*GY249","v":0},{"$f":"GZ248*GZ249","v":0},{"$f":"HA248*HA249","v":0},{"$f":"HB248*HB249","v":0},{"$f":"HC248*HC249","v":0},{"$f":"HD248*HD249","v":0},{"$f":"HE248*HE249","v":0},{"$f":"HF248*HF249","v":0},{"$f":"HG248*HG249","v":0},{"$f":"HH248*HH249","v":0},{"$f":"HI248*HI249","v":0},{"$f":"HJ248*HJ249","v":0},{"$f":"HK248*HK249","v":0},{"$f":"HL248*HL249","v":0},{"$f":"HM248*HM249","v":0},{"$f":"HN248*HN249","v":0},{"$f":"HO248*HO249","v":0},{"$f":"HP248*HP249","v":0},{"$f":"HQ248*HQ249","v":0},{"$f":"HR248*HR249","v":0},{"$f":"HS248*HS249","v":0},{"$f":"HT248*HT249","v":0},{"$f":"HU248*HU249","v":0},{"$f":"HV248*HV249","v":0},{"$f":"HW248*HW249","v":0},{"$f":"HX248*HX249","v":0},{"$f":"HY248*HY249","v":0},{"$f":"HZ248*HZ249","v":0},{"$f":"IA248*IA249","v":0},{"$f":"IB248*IB249","v":0},{"$f":"IC248*IC249","v":0},{"$f":"ID248*ID249","v":0},{"$f":"IE248*IE249","v":0},{"$f":"IF248*IF249","v":0},{"$f":"IG248*IG249","v":0},{"$f":"IH248*IH249","v":0},{"$f":"II248*II249","v":0},{"$f":"IJ248*IJ249","v":0},{"$f":"IK248*IK249","v":0},{"$f":"IL248*IL249","v":0},{"$f":"IM248*IM249","v":0},{"$f":"IN248*IN249","v":0},{"$f":"IO248*IO249","v":0},{"$f":"IP248*IP249","v":0},{"$f":"IQ248*IQ249","v":0},{"$f":"IR248*IR249","v":0},{"$f":"IS248*IS249","v":0},{"$f":"IT248*IT249","v":0},{"$f":"IU248*IU249","v":0},{"$f":"IV248*IV249","v":0},{"$f":"IW248*IW249","v":0},{"$f":"IX248*IX249","v":0},{"$f":"IY248*IY249","v":0},{"$f":"IZ248*IZ249","v":0},{"$f":"JA248*JA249","v":0},{"$f":"JB248*JB249","v":0},{"$f":"JC248*JC249","v":0},{"$f":"JD248*JD249","v":0},{"$f":"JE248*JE249","v":0},{"$f":"JF248*JF249","v":0},{"$f":"JG248*JG249","v":0},{"$f":"JH248*JH249","v":0},{"$f":"JI248*JI249","v":0},{"$f":"JJ248*JJ249","v":0},{"$f":"JK248*JK249","v":0},{"$f":"JL248*JL249","v":0},{"$f":"JM248*JM249","v":0},{"$f":"JN248*JN249","v":0},{"$f":"JO248*JO249","v":0},{"$f":"JP248*JP249","v":0},{"$f":"JQ248*JQ249","v":0},{"$f":"JR248*JR249","v":0},{"$f":"JS248*JS249","v":0},{"$f":"JT248*JT249","v":0},{"$f":"JU248*JU249","v":0},{"$f":"JV248*JV249","v":0},{"$f":"JW248*JW249","v":0},{"$f":"JX248*JX249","v":0},{"$f":"JY248*JY249","v":0},{"$f":"JZ248*JZ249","v":0},{"$f":"KA248*KA249","v":0},{"$f":"KB248*KB249","v":0},{"$f":"KC248*KC249","v":0},{"$f":"KD248*KD249","v":0},{"$f":"KE248*KE249","v":0},{"$f":"KF248*KF249","v":0},{"$f":"KG248*KG249","v":0},{"$f":"KH248*KH249","v":0},{"$f":"KI248*KI249","v":0},{"$f":"KJ248*KJ249","v":0},{"$f":"KK248*KK249","v":0},{"$f":"KL248*KL249","v":0},{"$f":"KM248*KM249","v":0},{"$f":"KN248*KN249","v":0},{"$f":"KO248*KO249","v":0},{"$f":"KP248*KP249","v":0},{"$f":"KQ248*KQ249","v":0},{"$f":"KR248*KR249","v":0},{"$f":"KS248*KS249","v":0},{"$f":"KT248*KT249","v":0},{"$f":"KU248*KU249","v":0},{"$f":"KV248*KV249","v":0},{"$f":"KW248*KW249","v":0},{"$f":"KX248*KX249","v":0},{"$f":"KY248*KY249","v":0},{"$f":"KZ248*KZ249","v":0},{"$f":"LA248*LA249","v":0},{"$f":"LB248*LB249","v":0},{"$f":"LC248*LC249","v":0},{"$f":"LD248*LD249","v":0},{"$f":"LE248*LE249","v":0},{"$f":"LF248*LF249","v":0},{"$f":"LG248*LG249","v":0},{"$f":"LH248*LH249","v":0},{"$f":"LI248*LI249","v":0},{"$f":"LJ248*LJ249","v":0},{"$f":"LK248*LK249","v":0},{"$f":"LL248*LL249","v":0},{"$f":"LM248*LM249","v":0},{"$f":"LN248*LN249","v":0},{"$f":"LO248*LO249","v":0},{"$f":"LP248*LP249","v":0},{"$f":"LQ248*LQ249","v":0},{"$f":"LR248*LR249","v":0},{"$f":"LS248*LS249","v":0},{"$f":"LT248*LT249","v":0},{"$f":"LU248*LU249","v":0},{"$f":"LV248*LV249","v":0},{"$f":"LW248*LW249","v":0},{"$f":"LX248*LX249","v":0},{"$f":"LY248*LY249","v":0},{"$f":"LZ248*LZ249","v":0},{"$f":"MA248*MA249","v":0},{"$f":"MB248*MB249","v":0},{"$f":"MC248*MC249","v":0},{"$f":"MD248*MD249","v":0},{"$f":"ME248*ME249","v":0},{"$f":"MF248*MF249","v":0},{"$f":"MG248*MG249","v":0},{"$f":"MH248*MH249","v":0},{"$f":"MI248*MI249","v":0},{"$f":"MJ248*MJ249","v":0},{"$f":"MK248*MK249","v":0},{"$f":"ML248*ML249","v":0},{"$f":"MM248*MM249","v":0},{"$f":"MN248*MN249","v":0},{"$f":"MO248*MO249","v":0},{"$f":"MP248*MP249","v":0},{"$f":"MQ248*MQ249","v":0},{"$f":"MR248*MR249","v":0},{"$f":"MS248*MS249","v":0},{"$f":"MT248*MT249","v":0},{"$f":"MU248*MU249","v":0},{"$f":"MV248*MV249","v":0},{"$f":"MW248*MW249","v":0},{"$f":"MX248*MX249","v":0},{"$f":"MY248*MY249","v":0},{"$f":"MZ248*MZ249","v":0},{"$f":"NA248*NA249","v":0},{"$f":"NB248*NB249","v":0},{"$f":"NC248*NC249","v":0},{"$f":"ND248*ND249","v":0},{"$f":"NE248*NE249","v":0},{"$f":"NF248*NF249","v":0},{"$f":"NG248*NG249","v":0},{"$f":"NH248*NH249","v":0},{"$f":"NI248*NI249","v":0},{"$f":"NJ248*NJ249","v":0},{"$f":"NK248*NK249","v":0},{"$f":"NL248*NL249","v":0},{"$f":"NM248*NM249","v":0},{"$f":"NN248*NN249","v":0},{"$f":"NO248*NO249","v":0},{"$f":"NP248*NP249","v":0},{"$f":"NQ248*NQ249","v":0},{"$f":"NR248*NR249","v":0},{"$f":"NS248*NS249","v":0},{"$f":"NT248*NT249","v":0},{"$f":"NU248*NU249","v":0},{"$f":"NV248*NV249","v":0},{"$f":"NW248*NW249","v":0},{"$f":"NX248*NX249","v":0},{"$f":"NY248*NY249","v":0},{"$f":"NZ248*NZ249","v":0},{"$f":"OA248*OA249","v":0},{"$f":"OB248*OB249","v":0},{"$f":"OC248*OC249","v":0},{"$f":"OD248*OD249","v":0},{"$f":"OE248*OE249","v":0},{"$f":"OF248*OF249","v":0},{"$f":"OG248*OG249","v":0},{"$f":"OH248*OH249","v":0},{"$f":"OI248*OI249","v":0},{"$f":"OJ248*OJ249","v":0},{"$f":"OK248*OK249","v":0},{"$f":"OL248*OL249","v":0},{"$f":"OM248*OM249","v":0},{"$f":"ON248*ON249","v":0},{"$f":"OO248*OO249","v":0},{"$f":"OP248*OP249","v":0},{"$f":"OQ248*OQ249","v":0}]
[]
[null,null,null,null,"Energy Services Fee","USD",null,"per SF",null,null,{"$f":"SUM(M258:KZ258)","v":0}]
[]
[]
[null,null,null,{"$f":"'Constant Inputs - Operation'!F196","v":"Artria #4"},null,null,null,"Include"]
[null,null,null,"Energy efficiency revenue"]
[null,null,null,null,"Electricity Savings as Percent of Energy","%",{"$f":"'Constant Inputs - Operation'!G207","v":0.05},null,null,null,null,null,{"$f":"$G276*M273","v":0},{"$f":"$G276*N273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G276*BZ273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G276*EL273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G276*GX273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G276*JJ273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G276*LV273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G276*OH273","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Electricity Usage","Therms",null,null,null,null,null,null,{"$f":"M$69","v":3594.1736017837879},{"$f":"N$69","v":5231.4087297123842},4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,{"$f":"BZ$69","v":1505.2238270730916},1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,{"$f":"EL$69","v":1378.9280992993204},607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,{"$f":"GX$69","v":5231.4087297123842},4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,{"$f":"JJ$69","v":1505.2238270730916},1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,{"$f":"LV$69","v":1378.9280992993204},607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,{"$f":"OH$69","v":5231.4087297123842},4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194]
[null,null,null,null,"Electricity Rate","$/kWh",null,null,null,null,null,null,{"$f":"M$76","v":0.20033031626038406},{"$f":"N$76","v":0.20066117806492745},0.20099258631464079,0.20132454191202262,0.20165704576106216,0.20199009876724161,0.20232370183753862,0.20265785588042876,0.20299256180588809,0.20332782052539558,0.20366363295193551,0.20400000000000007,0.20433692258559177,0.20467440162622608,0.20501243804093369,0.20535103275026315,0.20569018667628347,0.20602990074258651,0.20637017587428944,0.2067110129980374,0.20705241304200594,0.2073943769359036,0.20773690561097433,0.20808000000000018,0.20842366103730373,0.2087678896587507,0.20911268680175243,0.20945805340526849,0.20980399040980924,0.21015049875743835,0.21049757939177535,0.21084523325799825,0.21119346130284616,0.21154226447462177,0.21189164372319391,0.21224160000000031,0.21259213425804996,0.21294324745192586,0.21329494053778764,0.21364721447337401,0.21400007021800557,0.21435350873258724,0.21470753097961098,0.21506213792315837,0.21541733052890324,0.21577310976411435,0.21612947659765794,0.21648643200000045,0.21684397694321109,0.21720211240096449,0.21756083934854351,0.21792015876284163,0.21828007162236582,0.21864057890723912,0.2190016815992033,0.21936338068162164,0.21972567713948143,0.22008857195939677,0.22045206612961121,0.22081616064000059,0.22118085648207542,0.22154615464898392,0.22191205613551448,0.22227856193809858,0.22264567305481325,{"$f":"BZ$76","v":0.22301339048538404},0.22338171523118755,0.22375064829525423,0.22412019068227118,0.22449034339858481,0.22486110745220356,0.2252324838528007,0.22560447361171701,0.22597707774196368,0.22635029725822489,0.22672413317686069,0.22709858651590964,0.22747365829509181,0.22784934953581137,0.22822566126115942,0.22860259449591674,0.22898015026655663,0.22935832960124777,0.22973713352985686,0.23011656308395151,0.23049661929680312,0.23087730320338956,0.23125861584039803,0.23164055824622798,0.23202313146099385,0.23240633652652778,0.23279017448638278,0.23317464638583527,0.23355975327188797,0.2339454961932729,0.23433187620045418,0.23471889434563076,0.23510655168273936,0.23549484926745753,0.2358837881572062,0.23627336941115273,0.2366635940902139,0.23705446325705856,0.23744597797611064,0.23783813931355213,0.23823094833732586,0.2386244061171385,0.23901851372446337,0.23941327223254347,0.23980868271639424,0.24020474625280674,0.24060146392035039,0.24099883679937589,0.24139686597201826,0.24179555252219981,0.24219489753563295,0.24259490209982326,0.24299556730407251,0.24339689423948141,0.24379888399895278,0.24420153767719444,0.24460485637072227,0.24500884117786301,0.24541349319875749,0.2458188135353635,0.24622480329145868,0.24663146357264384,0.24703879548634566,0.2474468001418198,{"$f":"EL$76","v":0.24785547865015403},0.24826483212427114,0.24867486167893196,0.24908556843073848,0.24949695349813689,0.24990901800142049,0.25032176306273285,0.25073518980607096,0.25114929935728808,0.25156409284409692,0.2519795713960728,0.25239573614465644,0.25281258822315728,0.25323012876675671,0.25364835891251075,0.2540672797993534,0.25448689256809975,0.25490719836144898,0.25532819832398762,0.25574989360219252,0.25617228534443398,0.25659537470097898,0.25701916282399434,0.25744365086754967,0.25786883998762056,0.25829473134209197,0.25872132609076109,0.25914862539534061,0.25957663041946188,0.26000534232867811,0.26043476229046753,0.26086489147423653,0.26129573105132281,0.26172728219499874,0.26215954608047437,0.26259252388490079,0.26302621678737309,0.26346062596893399,0.26389575261257642,0.26433159790324756,0.26476816302785128,0.2652054491752518,0.26564345753627699,0.26608218930372135,0.26652164567234937,0.26696182783889882,0.267402737002084,0.26784437436259895,0.26828674112312073,0.26872983848831278,0.26917366766482814,0.26961822986131262,0.27006352628840841,0.27050955815875699,0.2709563266870027,0.27140383308979593,0.27185207858579652,0.27230106439567697,0.27275079174212585,0.27320126184985111,0.27365247594558334,0.2741044352580792,0.27455714101812484,0.27501059445853909,{"$f":"GX$76","v":0.27546479681417674},0.27591974932193231,0.27637545322074292,0.27683190975159205,0.27728912015751267,0.27774708568359069,0.27820580757696856,0.27866528708684829,0.27912552546449515,0.27958652396324096,0.28004828383848751,0.28051080634770997,0.28097409275046042,0.28143814430837111,0.28190296228515793,0.28236854794662403,0.28283490256066307,0.28330202739726268,0.28376992372850807,0.28423859282858543,0.28470803597378519,0.28517825444250594,0.28564924951525744,0.28612102247466437,0.28659357460546986,0.2870669071945387,0.28754102153086131,0.28801591890555667,0.28849160061187645,0.28896806794520807,0.28944532220307839,0.28992336468515728,0.29040219669326112,0.29088181953135622,0.29136223450556276,0.29184344292415781,0.29232544609757943,0.2928082453384297,0.29329184196147867,0.29377623728366803,0.29426143262411419,0.29474742930411246,0.29523422864714016,0.29572183197886059,0.29621024062712648,0.29669945592198355,0.29718947919567418,0.29768031178264115,0.29817195501953114,0.29866441024519846,0.29915767880070843,0.29965176202934152,0.30014666127659662,0.30064237789019482,0.30113891322008313,0.30163626861843795,0.30213444543966916,0.30263344504042333,0.30313326877958779,0.30363391801829415,0.30413539411992196,0.30463769845010258,0.30514083237672279,0.30564479726992855,{"$f":"JJ$76","v":0.30614959450212881},0.306655225447999,0.30716169148448502,0.30766899399080705,0.30817713434846283,0.30868611394123213,0.30919593415517987,0.30970659637866033,0.31021810200232069,0.31073045241910491,0.3112436490242575,0.31175769321532737,0.31227258639217159,0.31278832995695915,0.31330492531417486,0.31382237387062328,0.31434067703543223,0.31485983622005687,0.31537985283828357,0.31590072830623361,0.31642246404236718,0.31694506146748713,0.31746852200474279,0.31799284707963404,0.31851803812001517,0.3190440965560985,0.31957102382045854,0.32009882134803597,0.32062749057614104,0.32115703294445819,0.32168744989504949,0.32221874287235852,0.32275091332321471,0.32328396269683701,0.32381789244483777,0.32435270402122685,0.32488839888241561,0.32542497848722057,0.32596244429686783,0.32650079777499674,0.32704004038766399,0.32758017360334746,0.32812119889295055,0.32866311772980583,0.32920593158967915,0.32974964195077394,0.33029425029373471,0.33083975810165156,0.33138616686006411,0.33193347805696516,0.3324816931828054,0.33303081373049692,0.33358084119541753,0.33413177707541464,0.33468362287080977,0.3352363800844021,0.33579005022147296,0.3363446347897896,0.33690013529960955,0.33745655326368479,0.33801389019726552,0.33857214761810461,0.33913132704646165,0.33969143000510699,{"$f":"LV$76","v":0.34025245801932597},0.34081441261692308,0.34137729532822614,0.34194110768609032,0.34250585122590249,0.3430715274855855,0.34363813800560189,0.34420568432895859,0.34477416800121097,0.34534359057046687,0.34591395358739102,0.34648525860520923,0.34705750717971262,0.34763070086926162,0.34820484123479073,0.34877992983981221,0.3493559682504207,0.34993295803529734,0.35051090076571406,0.35108979801553791,0.35166965136123535,0.35225046238187635,0.35283223265913904,0.35341496377731363,0.3539986573233071,0.35458331488664713,0.35516893805948679,0.35575552843660874,0.35634308761542938,0.35693161719600353,0.3575211187810286,0.35811159397584896,0.35870304438846029,0.35929547162951414,0.35988887731232205,0.3604832630528601,0.3610786304697734,0.36167498118438024,0.36227231682067673,0.36287063900534106,0.36346994936773808,0.36407024953992373,0.36467154115664929,0.36527382585536605,0.36587710527622969,0.36648138106210459,0.36708665485856867,0.36769292831391753,0.36830020307916911,0.36890848080806804,0.36951776315709051,0.37012805178544816,0.37073934835509315,0.3713516545307225,0.37196497197978262,0.37257930237247372,0.37319464738175456,0.37381100868334699,0.37442838795574035,0.37504678688019616,0.37566620714075277,0.37628665042422971,0.37690811842023259,0.37753061282115741,{"$f":"OH$76","v":0.37815413532219533},0.37877868762133726,0.37940427141937855,0.38003088841992344,0.38065854032938989,0.38128722885701416,0.3819169557148554,0.3825477226178004,0.38317953128356813,0.38381238343271462]
[null,null,null,null,"Total Value of Energy efficiency revenue from EE","USD",null,null,null,null,{"$f":"SUM(M290:KZ290)","v":0},null,{"$f":"M286+M289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY286+BY289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK286+EK289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW286+GW289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI286+JI289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU286+LU289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG286+OG289","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Revenues",null,null,null,null,null,null,{"$f":"SUM(M301:XFD301)","v":7634063.7389002349},null,{"$f":"M195+M227+M259+M290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17825.243858593334,17582.247118064195,22679.41718701542,26790.15229821804,36420.956411371197,36135.800289825114,34937.10413432293,33501.26585164963,28308.745412177006,25397.789813560361,25555.898660584407,21872.586838508316,18150.1582102225,17862.849330752801,22946.10850346298,27053.922090237367,36914.886594614218,36696.297269162547,35521.736828539193,34093.019529674835,28802.458653637004,25825.566075654435,25992.982631295101,22238.334314114931,18481.570848884247,18149.063587695182,23218.13364623949,27322.96727809708,37418.695381522099,37268.004188086736,36118.062176639774,34696.608281260553,29306.046159926198,26261.897862990387,26438.80828142001,22611.396739233674,18819.611740319229,18441.002129776407,23495.599291871535,27597.393369713984,37932.580344168135,37851.145245389394,{"$f":"BY195+BY227+BY259+BY290","v":36726.314031702372},35312.268807877983,29819.705416341189,26706.956286073062,26893.550444547411,22991.920412854794,19164.413449582913,18738.779442699259,23778.614250416213,27877.307983163224,38456.743006067089,38445.949123838116,37346.73092386622,35940.242545027751,30343.637857884463,27160.915877617386,27357.387450937367,23380.054559948334,19516.111193031869,19042.512301880568,24067.289508131791,28162.820888881455,38991.388921204038,39052.649079855808,37979.556153873353,36580.775756920535,30878.048948258616,27623.954660992604,27830.501197455123,23775.951389983755,19874.842891349806,19352.319818245505,24361.738271001683,28454.044052714053,39536.727754643725,39671.483034993864,38625.037888480627,37234.119633051174,31423.148260440259,28096.254220035327,28313.077218903232,24179.766156619877,20240.749223634102,19668.323484937737,24662.076009128963,28751.091679823294,40092.973364752179,40302.693669234664,39283.429257780044,37900.530386704399,31979.149558865516,28577.999770258895,28805.304760780298,24591.65721858872,20613.973682564083,19990.647224963814,24968.420502018795,29054.080259474726,40660.343887062823,40946.528516160281,39954.988454465441,38580.269355430704,32546.270883259273,29069.380231486932,{"$f":"EK195+EK227+EK259+EK290","v":29307.376853494901},25011.786101796937,20994.662630672661,20319.417439790413,25280.891884766421,29363.128610719188,41239.06181981969,41603.240060024429,40639.978835084556,39273.603103531539,33124.734634140921,29570.588301939544,29819.490388063816,25440.317562669326,21382.965357743411,20654.763058913548,25599.612695169002,29678.357928988535,41829.354111231674,42273.085834765843,41338.669023316055,39980.803526594391,33714.767660040197,30081.820533801194,30341.846193324094,25877.419652759159,21779.034139355579,20996.815590419141,25924.707921779634,29999.891833623271,42431.452248471905,42956.328525002093,42051.333015312179,40702.147958118498,34316.601346457472,30603.277410300085,30874.649114689579,26323.263784650786,22183.02429659999,21345.709172554845,26256.305052922478,30327.856416350704,43045.592348456936,43653.236069043065,42778.250287148221,41437.919278273082,34930.471706603072,31135.163424328955,31418.108094482377,26778.024799180253,22595.094256989287,21701.580626333271,26594.534126688181,30662.380290732679,43672.015250441676,44364.081763964859,43519.705904420989,42188.406024830765,35556.6194739516,31677.687158638404,31972.436253871034,27241.881034000311,23015.405616586373,22064.569509187259,{"$f":"GW195+GW227+GW259+GW290","v":26939.527781929199},31003.594642602297,44310.966610466116,45089.144372785093,44275.990634039219,42953.902506319617,36195.290196647096,32231.06136763404,32537.850976447462,27715.014393516765,23444.123203375402,22434.81816969833,27291.421310275033,31351.633281509308,44962.69699769104,45828.708233781726,45047.401058249809,43734.708917438227,36846.734333796499,32795.503060809591,33114.573993475424,28197.610420223547,23881.415141900212,22812.471803419623,27650.352709187788,31706.632693194468,45627.461992660457,46583.063371998302,45834.239690944611,44531.131456779214,37511.207353688893,33371.233587848648,33702.831470843936,28689.858367464472,24327.452919195515,23197.678509815341,28016.462736078796,32068.732093113322,46305.522287529275,47352.505612979199,46636.815096293314,45343.482446907015,38188.969833979136,33958.478725428497,34302.854097759824,29191.951273650211,24782.411452036729,23590.589350338974,28389.894963507628,32438.073481030551,46997.143788295463,48137.33669877972,47455.442009748986,46172.080456837386,38880.287563875179,34557.468765759935,34914.877177214024,29704.086037959663,25246.46915553476,23991.35840767308,28770.795835485034,32814.801696706134,47702.59771907697,48937.864406296256,{"$f":"JI195+JI227+JI259+JI290","v":48290.441461473776},47017.250426966362,39585.431648369158,35168.438606898009,35539.140718257331,30226.463497555316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU195+LU227+LU259+LU290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG195+OG227+OG259+OG290","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electricity Savings",null,"kWh",null,null,null,null,{"$f":"SUM(M306:XFD306)","v":24268879.999999966},null,{"$f":"M183+M214+M246+M278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,{"$f":"BY183+BY214+BY246+BY278","v":139328.30664332976},140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,{"$f":"EK183+EK214+EK246+EK278","v":103479.52252269581},86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,{"$f":"GW183+GW214+GW246+GW278","v":63978.176738729038},63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,{"$f":"JI183+JI214+JI246+JI278","v":139328.30664332976},140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU183+LU214+LU246+LU278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG183+OG214+OG246+OG278","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Savings",null,"Therms",null,null,null,null,{"$f":"SUM(M307:XFD307)","v":557320},null,{"$f":"M187+M218+M250+M282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,{"$f":"BY187+BY218+BY250+BY282","v":2194.411316734926},1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,{"$f":"EK187+EK218+EK250+EK282","v":1423.7308173270962},1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,{"$f":"GW187+GW218+GW250+GW282","v":3594.1736017837879},5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,2194.411316734926,1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,607.51010659062194,1366.2063398593348,3594.1736017837879,5231.4087297123842,4509.4027881618913,3119.5966626747563,{"$f":"JI187+JI218+JI250+JI282","v":2194.411316734926},1505.2238270730916,1393.4935919914778,1541.9141187913112,1423.7308173270962,1378.9280992993204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU187+LU218+LU250+LU282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG187+OG218+OG250+OG282","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Solar Construction Flag","Flag",{"$f":"G311","v":"2023-09-01"},{"$f":"'Constant Inputs - Operation'!$G$226","v":true},{"$f":"'Constant Inputs - Operation'!G231","v":"2024-08-01"},null,{"$f":"SUM(M312:KZ312)","v":12},null,{"$f":"AND(M2>=$G312,M2<=$I312)*$H312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BY2>=$G312,BY2<=$I312)*$H312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EK2>=$G312,EK2<=$I312)*$H312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GW2>=$G312,GW2<=$I312)*$H312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JI2>=$G312,JI2<=$I312)*$H312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LU2>=$G312,LU2<=$I312)*$H312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OG2>=$G312,OG2<=$I312)*$H312","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflation index",null,"Index",0.03,{"$f":"(1+G316)^(1/12)-1","v":2.4662697723036864E-3},{"$f":"'Constant Inputs - Operation'!G75","v":"2024-01-01"},null,null,null,{"$f":"IF($I$316<=M2, L316*(1+$H316), 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,1.0927270000000031,1.0954219595694832,1.0981235656362871,1.1008318345924701,1.1035467828705152,{"$f":"IF($I$316<=BY2, BX316*(1+$H316), 1)","v":1.1062684269434317},1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,1.131067272605377,1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,1.1592740743000061,1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,1.176534687429343,1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,1.2793131751589666,1.2824683065721709,1.2856312193906074,1.2888019328053204,1.2919804660546848,{"$f":"IF($I$316<=EK2, EJ316*(1+$H316), 1)","v":1.2951668384245223},1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,1.3242001559723269,1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,1.3572233475261504,1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,1.377431258365438,1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,1.4977594587992347,1.5014533376786532,1.5051563266598946,1.5088684482109276,1.512589724855133,{"$f":"IF($I$316<=GW2, GV316*(1+$H316), 1)","v":1.5163201791714405},1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,1.5503110164596934,1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,1.5889730098401118,1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,1.6126314776725514,1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,1.7535060530771356,1.7578306720513912,1.7621659567026999,1.7665119333354984,1.7708686283190975,{"$f":"IF($I$316<=JI2, JH316*(1+$H316), 1)","v":1.7752360680878418},1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,1.815030935403783,1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,1.8602945717095372,1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,1.8879927887409773,1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,2.0529220898015428,2.0579851494965147,2.0630606960625677,2.0681487602956947,2.0732493730678394,{"$f":"IF($I$316<=LU2, LT316*(1+$H316), 1)","v":2.0783625653270841},2.083488368097838,2.0886268124810239,2.0937779296542689,2.098941750872092,2.1041183074660941,2.1093076308451484,2.1145097524955911,2.1197247039814124,2.1249525169444472,2.1301932231045679,2.135446854259877,2.140713442286899,2.1459930191407754,2.1512856168554571,2.1565912675438992,2.161910003398257,2.1672418566900791,2.1725868597705049,2.1779450450704609,2.1833164451008567,2.1887010924527823,2.1940990197977066,2.199510259887675,2.204934845555508,2.2103728097150008,2.2158241853611229,2.2212890055702186,2.2267673035002069,2.2322591123907838,2.2377644655636226,2.2432833964225773,2.2488159384538853,2.2543621252263688,2.259921990391641,2.2654955676843085,2.2710828909221763,2.2766839940064538,2.2822989109219596,2.2879276757373281,2.2935703226052162,2.2992268857625104,2.3048973995305344,2.3105818983152577,2.3162804166075048,2.3219929889831628,2.327719650103393,2.3334604347148402,2.3392153776498441,2.3449845138266499,2.3507678782496209,2.3565655060094506,2.3623774322833753,2.368203692335388,2.3740443215164526,2.3798993552647181,2.3857688291057326,2.3916527786526602,2.3975512396064973,2.403464247756288,2.4093918389793418,2.4153340492414519,2.4212909145971118,2.4272624711897364,{"$f":"IF($I$316<=OG2, OF316*(1+$H316), 1)","v":2.4332487552518787},2.4392498031054521,2.4452656511619488,2.4512963359226618,2.4573418939789065,2.4634023620122423,2.4694777767946947,2.4755681751889793,2.4816735941487247,2.4877940707186981,2.4939296420350279]
[null,null,null,null,"Monthly Percent","%",null,null,null,null,null,null,{"$f":"LOOKUP(M5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(N5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(O5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(P5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(Q5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(R5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(S5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(T5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(U5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(V5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(W5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(X5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(Y5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(Z5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(AA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(AB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(AC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(AD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(AE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(AF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(AG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(AH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(AI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(AJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(AK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(AL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(AM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(AN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(AO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(AP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(AQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(AR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(AS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(AT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(AU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(AV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(AW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(AX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(AY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(AZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(BA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(BB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(BC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(BD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(BE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(BF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(BG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(BH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(BI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(BJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(BK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(BL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(BM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(BN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(BO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(BP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(BQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(BR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(BS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(BT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(BU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(BV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(BW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(BX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(BY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(BZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(CA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(CB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(CC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(CD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(CE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(CF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(CG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(CH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(CI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(CJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(CK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(CL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(CM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(CN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(CO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(CP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(CQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(CR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(CS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(CT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(CU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(CV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(CW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(CX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(CY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(CZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(DA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(DB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(DC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(DD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(DE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(DF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(DG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(DH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(DI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(DJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(DK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(DL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(DM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(DN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(DO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(DP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(DQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(DR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(DS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(DT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(DU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(DV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(DW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(DX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(DY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(DZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(EA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(EB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(EC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(ED5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(EE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(EF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(EG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(EH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(EI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(EJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(EK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(EL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(EM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(EN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(EO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(EP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(EQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(ER5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(ES5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(ET5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(EU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(EV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(EW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(EX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(EY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(EZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(FA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(FB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(FC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(FD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(FE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(FF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(FG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(FH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(FI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(FJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(FK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(FL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(FM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(FN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(FO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(FP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(FQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(FR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(FS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(FT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(FU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(FV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(FW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(FX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(FY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(FZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(GA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(GB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(GC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(GD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(GE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(GF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(GG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(GH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(GI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(GJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(GK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(GL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(GM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(GN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(GO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(GP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(GQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(GR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(GS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(GT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(GU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(GV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(GW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(GX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(GY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(GZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(HA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(HB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(HC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(HD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(HE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(HF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(HG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(HH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(HI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(HJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(HK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(HL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(HM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(HN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(HO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(HP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(HQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(HR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(HS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(HT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(HU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(HV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(HW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(HX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(HY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(HZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(IA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(IB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(IC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(ID5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(IE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(IF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(IG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(IH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(II5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(IJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(IK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(IL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(IM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(IN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(IO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(IP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(IQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(IR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(IS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(IT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(IU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(IV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(IW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(IX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(IY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(IZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(JA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(JB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(JC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(JD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(JE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(JF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(JG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(JH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(JI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(JJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(JK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(JL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(JM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(JN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(JO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(JP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(JQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(JR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(JS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(JT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(JU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(JV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(JW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(JX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(JY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(JZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(KA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(KB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(KC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(KD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(KE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(KF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(KG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(KH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(KI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(KJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(KK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(KL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(KM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(KN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(KO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(KP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(KQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(KR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(KS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(KT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(KU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(KV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(KW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(KX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(KY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(KZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(LA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(LB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(LC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(LD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(LE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(LF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(LG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(LH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(LI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(LJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(LK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(LL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(LM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(LN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(LO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(LP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(LQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(LR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(LS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(LT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(LU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(LV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(LW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(LX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(LY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(LZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(MA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(MB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(MC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(MD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(ME5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(MF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(MG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(MH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(MI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(MJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(MK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(ML5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(MM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(MN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(MO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(MP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(MQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(MR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(MS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(MT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(MU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(MV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(MW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(MX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(MY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(MZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(NA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(NB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(NC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(ND5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(NE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(NF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(NG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(NH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(NI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(NJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(NK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(NL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(NM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(NN5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(NO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(NP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(NQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(NR5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(NS5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(NT5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(NU5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(NV5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(NW5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(NX5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(NY5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(NZ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(OA5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(OB5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(OC5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(OD5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(OE5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2},{"$f":"LOOKUP(OF5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.9495370841387725E-2},{"$f":"LOOKUP(OG5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":3.3316376708379961E-2},{"$f":"LOOKUP(OH5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.1880489707328642E-2},{"$f":"LOOKUP(OI5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":7.8142910435106988E-2},{"$f":"LOOKUP(OJ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10840709465188049},{"$f":"LOOKUP(OK5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.11989690372028351},{"$f":"LOOKUP(OL5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12311187981144231},{"$f":"LOOKUP(OM5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.12326109811103196},{"$f":"LOOKUP(ON5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10867161800115303},{"$f":"LOOKUP(OO5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":0.10525994506053514},{"$f":"LOOKUP(OP5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.8412181639366498E-2},{"$f":"LOOKUP(OQ5,'Time Series Inputs - Operations'!5:5,'Time Series Inputs - Operations'!15:15)","v":5.0144131312103636E-2}]
[]
[null,null,null,null,"Solar production after degradation","kWh",null,null,null,null,{"$f":"SUM(M327:KZ327)","v":15399032.835505391},null,{"$f":"M325/M326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85168.309398183468,47243.037121632005,40539.089407453255,31916.816599307582,26912.288572198249,41890.585317029727,63069.797870917631,87459.916188853342,96689.388623046209,99240.810812748095,99319.807359060243,87527.68945991373,84744.586465854169,47007.997135952231,40337.402395475867,31758.026466972711,26778.396589251985,41682.174444805692,62756.017782007584,87024.792227714745,96208.346888603177,98747.075435570252,98825.678964239036,87092.228318322115,84322.971607815081,46774.126503435044,40136.718801468516,31600.026335296225,26645.170735574109,41474.800442592714,62443.79878806723,86591.8330624027,{"$f":"BY325/BY326","v":95729.698396620035},98255.796453303672,98334.008919640793,86658.933650071733,83903.454336134397,46541.419406403031,39937.033633302002,31442.812273926589,26512.607697088664,41268.45815183354,62133.133122454936,86161.027922788751,95253.431240417936,97766.961645078278,97844.784994667454,86227.794676688267,83486.024215059078,46309.870056122403,39738.341923683576,31286.380372066251,26380.704176207619,41063.142439635354,61824.01305716909,85732.366092327095,94779.533572555141,97280.558850824149,97357.995019569586,85798.800673321646,83070.670860755301,46079.472692659103,39540.638730033395,31130.726738374371,26249.456891748865,40858.848198642132,61516.430902655782,85305.836907788136,94307.993604532443,96796.575970969265,96873.626885143836,85371.940968479234,82657.383941050022,45850.221584735409,39343.919134361582,30975.847500870015,26118.862578854591,40655.570346907589,61210.379007617688,84881.429758993152,93838.799606499932,96315.000966138556,96391.668542431667,84947.204943760415,82246.153175174142,45622.111029587468,39148.178243145849,30821.738806835838,25988.917988910038,40453.303827768752,60905.84975882357,84459.134088550389,93371.939906965112,95835.821856854294,95912.108002419554,84524.582033592451,{"$f":"EK325/EK326","v":81836.968333506593},45395.135352823345,38953.411187209793,30668.396822722214,25859.61988946272,40252.043609720138,60602.83558091896,84038.939391592401,92907.402892502549,95359.026723238043,95434.933335740803,84104.061724967556,81429.819237319942,45169.288908281909,38759.61312160176,30515.817734051936,25730.96506414199,40051.784686288665,60301.328936237733,83620.835215514788,92445.177007465187,94884.603704714435,94960.132672378866,83685.633557181616,81024.695758527276,44944.566077892421,38566.779225474369,30363.997745325294,25602.950312579083,39852.522075909103,60001.32232461463,83204.811159716162,91985.250753696659,94412.540999715799,94487.694201371967,83269.28712157371,80621.587819430104,44720.961271534739,38374.904701964544,30212.93307992566,25475.57245032744,39654.250821800095,59702.808283198632,82790.856875339465,91527.612690245442,93942.826865388881,94017.606170519401,82855.012061267393,80220.485392467774,44498.468926900248,38183.984778074177,30062.619980025538,25348.82830878353,39456.965991840894,59405.779386267299,82378.962065014392,91072.251433080033,93475.449617302351,93549.856886088921,82442.798070912802,79821.378499967905,44277.083509353462,37994.014704551402,29913.054706493062,{"$f":"GW325/GW326","v":25222.71473510798},39260.662678448643,59110.228245042075,81969.116482601356,90619.155654805974,93010.397629156549,93084.434712526272,82032.634896430638,79424.257213898411,44056.799511794488,37804.989755772542,29764.233538799068,25097.228592147247,39065.335998456358,58816.147507504538,81561.309932936667,90168.314084384037,92547.659332494062,92621.32807216543,81624.512334756844,79029.111655620291,43837.611454521866,37616.905229624404,29616.152774924431,24972.366758355456,38870.981092991387,58523.529858213456,81155.532271578748,89719.715506849752,92087.223216411949,92160.525444940678,81218.420233588855,78635.931995642037,43619.51388509637,37429.756447387459,29468.808731268084,24848.126127716863,38677.593127354601,58232.368018122819,80751.773404555948,89273.348763034563,91629.077827275571,91702.015368100183,80814.348491133191,78244.708453375177,43402.501378205343,37243.538753619359,29322.197742555305,24724.503609668522,38485.167290900099,57942.654744400825,80350.023288115379,88829.202749288146,91173.211768433423,91245.786435920571,80412.287055853914,77855.431296890703,43186.568535527687,37058.247516039155,29176.316161746567,24601.496129023395,38293.698796915509,57654.382830249539,79950.271928472968,{"$f":"JI325/JI326","v":88387.266417202074},90719.613699933689,90791.827299423414,80012.22592622276,77468.090842677295,42971.709985599686,36873.878125412084,29031.160359946825,24479.100625893923,38103.182882502995,57367.545104725919,79552.509381565149,87947.528773335391,90268.272338242488,90340.126666092954,79614.155150470411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LA325/LA326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NM325/NM326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Price for Surplus Solar Power","USD/kWh",null,null,null,null,null,null,{"$f":"M82","v":0.20033031626038406},0.20066117806492745,0.20099258631464079,0.20132454191202262,0.20165704576106216,0.20199009876724161,0.20232370183753862,0.20265785588042876,0.20299256180588809,0.20332782052539558,0.20366363295193551,0.20400000000000007,0.20433692258559177,0.20467440162622608,0.20501243804093369,0.20535103275026315,0.20569018667628347,0.20602990074258651,0.20637017587428944,0.2067110129980374,0.20705241304200594,0.2073943769359036,0.20773690561097433,0.20808000000000018,0.20842366103730373,0.2087678896587507,0.20911268680175243,0.20945805340526849,0.20980399040980924,0.21015049875743835,0.21049757939177535,0.21084523325799825,0.21119346130284616,0.21154226447462177,0.21189164372319391,0.21224160000000031,0.21259213425804996,0.21294324745192586,0.21329494053778764,0.21364721447337401,0.21400007021800557,0.21435350873258724,0.21470753097961098,0.21506213792315837,0.21541733052890324,0.21577310976411435,0.21612947659765794,0.21648643200000045,0.21684397694321109,0.21720211240096449,0.21756083934854351,0.21792015876284163,0.21828007162236582,0.21864057890723912,0.2190016815992033,0.21936338068162164,0.21972567713948143,0.22008857195939677,0.22045206612961121,0.22081616064000059,0.22118085648207542,0.22154615464898392,0.22191205613551448,0.22227856193809858,{"$f":"BY82","v":0.22264567305481325},0.22301339048538404,0.22338171523118755,0.22375064829525423,0.22412019068227118,0.22449034339858481,0.22486110745220356,0.2252324838528007,0.22560447361171701,0.22597707774196368,0.22635029725822489,0.22672413317686069,0.22709858651590964,0.22747365829509181,0.22784934953581137,0.22822566126115942,0.22860259449591674,0.22898015026655663,0.22935832960124777,0.22973713352985686,0.23011656308395151,0.23049661929680312,0.23087730320338956,0.23125861584039803,0.23164055824622798,0.23202313146099385,0.23240633652652778,0.23279017448638278,0.23317464638583527,0.23355975327188797,0.2339454961932729,0.23433187620045418,0.23471889434563076,0.23510655168273936,0.23549484926745753,0.2358837881572062,0.23627336941115273,0.2366635940902139,0.23705446325705856,0.23744597797611064,0.23783813931355213,0.23823094833732586,0.2386244061171385,0.23901851372446337,0.23941327223254347,0.23980868271639424,0.24020474625280674,0.24060146392035039,0.24099883679937589,0.24139686597201826,0.24179555252219981,0.24219489753563295,0.24259490209982326,0.24299556730407251,0.24339689423948141,0.24379888399895278,0.24420153767719444,0.24460485637072227,0.24500884117786301,0.24541349319875749,0.2458188135353635,0.24622480329145868,0.24663146357264384,0.24703879548634566,{"$f":"EK82","v":0.2474468001418198},0.24785547865015403,0.24826483212427114,0.24867486167893196,0.24908556843073848,0.24949695349813689,0.24990901800142049,0.25032176306273285,0.25073518980607096,0.25114929935728808,0.25156409284409692,0.2519795713960728,0.25239573614465644,0.25281258822315728,0.25323012876675671,0.25364835891251075,0.2540672797993534,0.25448689256809975,0.25490719836144898,0.25532819832398762,0.25574989360219252,0.25617228534443398,0.25659537470097898,0.25701916282399434,0.25744365086754967,0.25786883998762056,0.25829473134209197,0.25872132609076109,0.25914862539534061,0.25957663041946188,0.26000534232867811,0.26043476229046753,0.26086489147423653,0.26129573105132281,0.26172728219499874,0.26215954608047437,0.26259252388490079,0.26302621678737309,0.26346062596893399,0.26389575261257642,0.26433159790324756,0.26476816302785128,0.2652054491752518,0.26564345753627699,0.26608218930372135,0.26652164567234937,0.26696182783889882,0.267402737002084,0.26784437436259895,0.26828674112312073,0.26872983848831278,0.26917366766482814,0.26961822986131262,0.27006352628840841,0.27050955815875699,0.2709563266870027,0.27140383308979593,0.27185207858579652,0.27230106439567697,0.27275079174212585,0.27320126184985111,0.27365247594558334,0.2741044352580792,0.27455714101812484,{"$f":"GW82","v":0.27501059445853909},0.27546479681417674,0.27591974932193231,0.27637545322074292,0.27683190975159205,0.27728912015751267,0.27774708568359069,0.27820580757696856,0.27866528708684829,0.27912552546449515,0.27958652396324096,0.28004828383848751,0.28051080634770997,0.28097409275046042,0.28143814430837111,0.28190296228515793,0.28236854794662403,0.28283490256066307,0.28330202739726268,0.28376992372850807,0.28423859282858543,0.28470803597378519,0.28517825444250594,0.28564924951525744,0.28612102247466437,0.28659357460546986,0.2870669071945387,0.28754102153086131,0.28801591890555667,0.28849160061187645,0.28896806794520807,0.28944532220307839,0.28992336468515728,0.29040219669326112,0.29088181953135622,0.29136223450556276,0.29184344292415781,0.29232544609757943,0.2928082453384297,0.29329184196147867,0.29377623728366803,0.29426143262411419,0.29474742930411246,0.29523422864714016,0.29572183197886059,0.29621024062712648,0.29669945592198355,0.29718947919567418,0.29768031178264115,0.29817195501953114,0.29866441024519846,0.29915767880070843,0.29965176202934152,0.30014666127659662,0.30064237789019482,0.30113891322008313,0.30163626861843795,0.30213444543966916,0.30263344504042333,0.30313326877958779,0.30363391801829415,0.30413539411992196,0.30463769845010258,0.30514083237672279,{"$f":"JI82","v":0.30564479726992855},0.30614959450212881,0.306655225447999,0.30716169148448502,0.30766899399080705,0.30817713434846283,0.30868611394123213,0.30919593415517987,0.30970659637866033,0.31021810200232069,0.31073045241910491,0.3112436490242575,0.31175769321532737,0.31227258639217159,0.31278832995695915,0.31330492531417486,0.31382237387062328,0.31434067703543223,0.31485983622005687,0.31537985283828357,0.31590072830623361,0.31642246404236718,0.31694506146748713,0.31746852200474279,0.31799284707963404,0.31851803812001517,0.3190440965560985,0.31957102382045854,0.32009882134803597,0.32062749057614104,0.32115703294445819,0.32168744989504949,0.32221874287235852,0.32275091332321471,0.32328396269683701,0.32381789244483777,0.32435270402122685,0.32488839888241561,0.32542497848722057,0.32596244429686783,0.32650079777499674,0.32704004038766399,0.32758017360334746,0.32812119889295055,0.32866311772980583,0.32920593158967915,0.32974964195077394,0.33029425029373471,0.33083975810165156,0.33138616686006411,0.33193347805696516,0.3324816931828054,0.33303081373049692,0.33358084119541753,0.33413177707541464,0.33468362287080977,0.3352363800844021,0.33579005022147296,0.3363446347897896,0.33690013529960955,0.33745655326368479,0.33801389019726552,0.33857214761810461,0.33913132704646165,{"$f":"LU82","v":0.33969143000510699},0.34025245801932597,0.34081441261692308,0.34137729532822614,0.34194110768609032,0.34250585122590249,0.3430715274855855,0.34363813800560189,0.34420568432895859,0.34477416800121097,0.34534359057046687,0.34591395358739102,0.34648525860520923,0.34705750717971262,0.34763070086926162,0.34820484123479073,0.34877992983981221,0.3493559682504207,0.34993295803529734,0.35051090076571406,0.35108979801553791,0.35166965136123535,0.35225046238187635,0.35283223265913904,0.35341496377731363,0.3539986573233071,0.35458331488664713,0.35516893805948679,0.35575552843660874,0.35634308761542938,0.35693161719600353,0.3575211187810286,0.35811159397584896,0.35870304438846029,0.35929547162951414,0.35988887731232205,0.3604832630528601,0.3610786304697734,0.36167498118438024,0.36227231682067673,0.36287063900534106,0.36346994936773808,0.36407024953992373,0.36467154115664929,0.36527382585536605,0.36587710527622969,0.36648138106210459,0.36708665485856867,0.36769292831391753,0.36830020307916911,0.36890848080806804,0.36951776315709051,0.37012805178544816,0.37073934835509315,0.3713516545307225,0.37196497197978262,0.37257930237247372,0.37319464738175456,0.37381100868334699,0.37442838795574035,0.37504678688019616,0.37566620714075277,0.37628665042422971,0.37690811842023259,{"$f":"OG82","v":0.37753061282115741},0.37815413532219533,0.37877868762133726,0.37940427141937855,0.38003088841992344,0.38065854032938989,0.38128722885701416,0.3819169557148554,0.3825477226178004,0.38317953128356813,0.38381238343271462]
[null,null,null,null,"Revenues from Base Solar","USD",null,null,null,null,{"$f":"SUM(M339:KZ339)","v":897323.3833704167},null,{"$f":"M333*M336","v":0},{"$f":"N333*N336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2584.785717034571,2162.9227204380204,1959.8766192792548,1692.5867177270693,1608.6764805850501,1591.0539059254804,2979.3766044510512,3380.9061356386073,3526.4922663940552,3569.4458927988212,2978.0680161225932,2580.3375263574944,2636.481431375264,2206.1811748467821,1999.0741516648411,1726.4384520816118,1640.850010196752,1622.8749840439907,3038.9641365400739,3448.5242583513818,3597.0221117219385,3640.8348106548001,3037.6293764450465,2631.9442768846457,2689.2110600027709,2250.3047983437191,2039.0556346981391,1760.9672211232451,1673.667010400688,1655.3324837248717,3099.7434192708765,3517.4947435184117,3668.962553956379,{"$f":"BZ333*BZ336","v":3713.6515068678987},3098.38196397395,2684.5831624223406,2742.9952812028278,2295.3108943105944,2079.836747392103,1796.1865655457109,1707.1403506087024,1688.4391333993697,3161.7382876562961,3587.8446383887817,3742.3418050355085,3787.9245370052577,3160.3496032534304,2738.2748256707887,2797.855186826886,2341.2171121968076,2121.4334823399463,1832.1102968566263,1741.2831576208775,1722.2079160673584,3224.9730534094242,3659.6015311565593,3817.1886411362211,3863.6830277453664,3223.5565953185014,2793.0403221842062,2853.8122905634264,2388.0414544407458,2163.862151986747,1868.7525027937602,1776.1088207732969,1756.652074388707,3289.4725144776153,3732.7935617796938,3893.5324139589488,3940.9566883002767,3288.0277272248745,2848.9011286278928,2910.8885363746967,2435.8022835295624,2207.1393950264833,1906.1275528496362,1811.6309971887633,1791.7851158764818,3355.2619647671686,3807.4494330152888,3971.4030622381297,4019.7758220662836,3353.788281769373,2905.8791512004518,2969.1063071021917,2484.5183292001548,2251.2821829270142,1944.2501039066301,1847.8636171325395,1827.6208181940124,3422.3672040625133,3883.598421675596,4050.8311234828939,4100.17133850761,3420.8640474047611,2963.9967342244618,3028.4884332442366,{"$f":"EL333*EL336","v":2534.2086957841589},2296.3078265855552,1983.1351059847636,1884.8208894751915,1864.1732345578939,3490.8145481437668,3961.2703901091113,4131.8477459525548,4182.1747652777658,3489.281328352859,3023.2766689089535,3089.0582019091239,2584.8928696998437,2342.2339831172676,2022.7978081044603,1922.5173072646965,1901.4566992490527,3560.6308391066432,4040.4957979112955,4214.4847008716079,4265.8182605833235,3559.0669549199179,3083.7422022871338,3150.8393659473077,2636.5907270938419,2389.0786627796142,2063.2537642665502,1960.9676534099915,1939.4858332340348,3631.8434558887784,4121.305713869524,4298.7743948890429,4351.1346257949926,3630.2482940183186,3145.4170463328778,3213.8561532662557,2689.32254163572,2436.8602360352083,2104.5188395518821,2000.1870064781922,1978.2755498987167,3704.4803250065556,4203.7318281469161,4384.7498827868249,4438.157318310894,3702.8532598986867,3208.3253872595374,3278.1332763315822,2743.1089924684361,2485.5974407559133,2146.6092163429216,2040.1907466077569,2017.8410608966919,3778.569931506689,4287.8064647098572,4472.4448804425647,4526.920464677115,3776.9103250966627,3272.4918950047299,3343.6959418582164,2797.971172317807,2535.3093895710331,2189.5414006697811,2080.9945615399138,{"$f":"GX333*GX336","v":2058.1978821146267},3854.1413301368252,4373.5625940040563,4561.8937780514188,4617.4588739706605,3852.4485315985985,3337.9417329048269,3410.5698606953824,2853.9305957641645,2586.0155773624556,2233.3322286831781,2122.6144527707129,2099.3618397569207,3931.224156739564,4461.0338458841406,4653.1316536124496,4709.8080514500762,3929.497502230573,3404.7005675629252,3478.7812579092924,2911.009207679449,2637.7358889097059,2277.9988732568431,2165.0667418261282,2141.3490765520605,4009.8486398743576,4550.2545228018262,4746.1942866847012,4804.0042124790798,4008.087452275186,3472.7945789141854,3548.3568830674799,2969.2293918330402,2690.4906066879016,2323.5588507219813,2208.3680766626521,2184.1760580831033,4090.0456126718477,4641.2596132578656,4841.1181724183989,4900.0842967286653,4088.2492013206929,3542.2504704924718,3619.3240207288313,3028.6139796697025,2744.3004188216614,2370.0300277364222,2252.5354381959069,2227.8595792447663,4171.8465249252868,4734.0848055230254,4937.9405358667691,4998.0859826632404,4170.0141853471087,3613.0954799023229,3691.7105011434101,3089.1862592630982,2799.1864271980958,2417.4306282911516,2297.5861469598262,2272.4167708296632,4255.2834554237952,4828.7665016334895,5036.6993465841078,{"$f":"JJ333*JJ336","v":5098.0477023165095},4253.4144690540543,3685.3573895003724,3765.5447111662825,3150.969984448363,11382.454144476062,8976.3167471025863,7581.3389372563406,11820.297074057395,17825.84324456489,24760.213308954815,27418.318694363672,28188.306872215901,28257.337347987366,24943.506933369263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV333*LV336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH333*OH336","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"REC Revenue","USD",null,{"$f":"'Constant Inputs - Operation'!G256","v":0},{"$f":"H323/1000*H342/12","v":0},null,{"$f":"SUM(M342:KZ342)","v":0},null,{"$f":"$I$342*M314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$342*BY314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$342*EK314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$342*GW314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$342*JI314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$342*LU314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$342*OG314","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations & maintenance",null,null,"USD",{"$f":"'Constant Inputs - Operation'!G260","v":10},{"$f":"G347/12","v":0.83333333333333337},{"$f":"H347*G319","v":472.5},null,{"$f":"SUM(L347:XFD347)","v":157900.72541870092},null,{"$f":"$I$347*M313*M316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,483.09187290343607,484.28330778682346,485.4776810700493,486.67500000000041,487.8752718414363,489.07850387703331,490.28470340742876,491.49387775126536,492.70603424523563,493.92118024412628,495.13932312086291,496.36047026655478,497.58462909053958,498.81180702042849,500.04201150215118,501.27525000000094,502.51152999667988,503.75085899334476,504.99324450965207,506.23869408380381,507.48721527259323,508.73881565145064,509.99350281448932,511.25128437455197,512.51216796325639,513.77616123104201,515.04327184721626,516.31350750000149,517.58687589658075,518.86338476314563,520.1430418449421,521.42585490631848,{"$f":"$I$347*BY313*BY316","v":522.71183173077145},524.00098012099454,525.29330789892447,526.58882290578902,527.88753300215456,529.18944606797368,530.49457000263328,531.8029127250021,533.11448217347879,534.42928630604058,535.74733310029103,537.06863055350868,538.39318668269527,539.72100952462506,541.05210713589292,542.38648759296348,543.72415899221994,545.06512945001361,546.40940710271309,547.75700010675291,549.10791663868383,550.4621648952226,551.81975309330051,553.18068947011454,554.54498228317686,555.91263981036457,557.28367034997041,558.65808222075293,560.03588376198718,561.41708333351471,562.8016893157951,564.18971010995608,565.58115413784515,566.97602984207992,568.37434568610024,569.77611015421871,571.18133175167281,572.59001900467615,574.00218046047019,575.4178246873762,576.83696027484746,578.25959583352085,579.68573999526961,581.11540141325543,582.54858876198102,583.98531073734296,585.42557605668378,586.86939345884582,588.31677170422358,589.76771957481708,591.22224587428479,592.68035942799804,594.14206908309347,595.60738370852698,597.07631219512814,598.54886345565353,600.02504642484098,601.50487005946366,602.98834333838477,604.47547526261167,605.96627485535078,607.46075116206202,608.95891325051389,610.46077021083852,{"$f":"$I$347*EK313*EK316","v":611.96633115558677},613.47560521978335,614.9886015609826,616.50532935932381,618.02579781758675,619.5500161612481,621.0779936385369,622.60973952049062,624.14526310101189,625.68457369692442,627.22768064802983,628.77459331716432,630.32532109025499,631.87987337637753,633.43825960781282,635.00048924010412,636.56657175211512,638.13651664608631,639.71033344769376,641.28803170610604,642.86962099404298,644.45511090783282,646.04451106747149,647.63783111667988,649.23508072296329,650.83626957766944,652.44140739604768,654.05050391730788,655.6635689046791,657.28061214546949,658.9016434511251,660.52667265728985,662.15570962386494,663.78876423506847,665.42584639949632,667.06696605018101,668.71213314465285,670.36135766500024,672.01464961792988,673.67201903482783,675.33347597182012,676.99903050983426,678.66869275465945,680.34247283700915,682.02038091258146,683.70242716212124,685.3886217914818,687.07897503168704,688.77349713899309,690.47219839495085,692.17508910646836,693.88217960587326,695.5934802509754,697.30900142512996,699.02875353730008,700.75274702212027,702.4809923399597,704.21349997698564,705.95028044522701,707.6913442826384,709.43670205316369,711.18636434680025,712.9403417796633,714.69864499405037,{"$f":"$I$347*GW313*GW316","v":716.46128465850563},718.22827146788472,719.99961614341987,721.77532943278459,723.55542211015927,725.339904976296,727.1287888585847,728.92208461111852,730.71980311475943,732.52195527720517,734.32855203305417,736.13960434387275,737.95512319826162,739.77511961192215,741.59960462772335,743.42858931576905,745.26208477346495,747.10010212558575,748.94265252434309,750.78974714945286,752.64139720820299,754.49761393552205,756.35840859404652,758.22379247418974,760.09377689421024,761.96837320028055,763.84759276655575,765.73144699524278,767.61994731666948,769.51310518935395,771.41093210007409,773.31343956393698,775.2206391244498,777.13254235358829,779.04916085186846,780.97050624841609,782.89659020103727,784.82742439628976,786.76302054955329,788.703390405101,790.64854573617049,792.59849834503552,794.55326006307723,796.51284275085607,798.47725829818421,800.44651862419687,802.42063567742548,804.39962143586945,806.38348790706937,808.37224712817931,810.36591116604075,812.36449211725494,814.36800210825663,816.37645329538759,818.38985786497039,820.40822803338267,822.43157604713065,824.45991418292385,826.49325474774935,828.53161007894653,830.5749925442824,832.62341454202567,834.67688850102297,836.73542688077362,{"$f":"$I$347*JI313*JI316","v":838.79904217150522},840.8677468942501,842.94155360092054,845.02047487438517,847.10452332854561,849.19371160841251,851.28805239018266,853.3875583813159,855.49224232061181,857.60211697828743,859.71719515605469,861.83748968719772,863.96301343665141,866.0937793010786,868.22980020894909,870.37108912061763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$347*LU313*LU316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$347*OG313*OG316","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"XIRR",null,{"$f":"IFERROR(XIRR(M348:OQ348,M2:OQ2,0.1),FALSE)","v":1.3647261261940002E-2}]
[]
[null,null,null,null,"CHP Construction Flag","Flag",{"$f":"G357","v":"2023-09-01"},{"$f":"H357","v":false},{"$f":"'Constant Inputs - Operation'!G281","v":"2024-09-01"},null,{"$f":"SUM(L358:XFD358)","v":0},null,{"$f":"AND(M$2>=$G358,M$2<$I358)*$H358","v":0},{"$f":"AND(N$2>=$G358,N$2<$I358)*$H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$2>=$G358,BZ$2<$I358)*$H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EL$2>=$G358,EL$2<$I358)*$H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GX$2>=$G358,GX$2<$I358)*$H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JJ$2>=$G358,JJ$2<$I358)*$H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LV$2>=$G358,LV$2<$I358)*$H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OH$2>=$G358,OH$2<$I358)*$H358","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Hours","Hours",null,null,null,null,null,null,{"$f":"N2-M2","v":31},28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,{"$f":"BZ2-BY2","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"EL2-EK2","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"GX2-GW2","v":31},28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,{"$f":"JJ2-JI2","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"LV2-LU2","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"OH2-OG2","v":31},28,31,30,31,30,31,31,30,31,{"$f":"OP363","v":31}]
[null,null,null,null,"Available Energy","kWh",null,null,null,null,{"$f":"SUM(M365:XFD365)","v":0},null,{"$f":"M362*M363*24*M364","v":0},{"$f":"N362*N363*24*N364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ362*BZ363*24*BZ364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL362*EL363*24*EL364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX362*GX363*24*GX364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ362*JJ363*24*JJ364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV362*LV363*24*LV364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH362*OH363*24*OH364","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Energy Efficiency","kWh",null,null,null,null,null,null,{"$f":"M306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,{"$f":"BY306","v":139328.30664332976},140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,{"$f":"EK306","v":103479.52252269581},86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,{"$f":"GW306","v":63978.176738729038},63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,139328.30664332976,140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,78203.329031389454,67426.521695645482,63978.176738729038,63172.979439144481,118101.43870210802,133796.95128096631,{"$f":"JI306","v":139328.30664332976},140792.83216648718,117272.90235036162,101443.19022157256,103479.52252269581,86447.849207570413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG306","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Natural Gas Conversion","Therm/kWh",{"$f":"'Constant Inputs - Operation'!G292","v":7.5822222222222221E-2},null,null,null,null,null,{"$f":"$G$373","v":7.5822222222222221E-2},{"$f":"$G$373","v":7.5822222222222221E-2},7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,{"$f":"$G$373","v":7.5822222222222221E-2},7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,{"$f":"$G$373","v":7.5822222222222221E-2},7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,{"$f":"$G$373","v":7.5822222222222221E-2},7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,{"$f":"$G$373","v":7.5822222222222221E-2},7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,{"$f":"$G$373","v":7.5822222222222221E-2},7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,{"$f":"$G$373","v":7.5822222222222221E-2},7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2]
[null,null,null,null,"Value of Energy Saved","USD",null,null,null,null,{"$f":"SUM(M378:KZ378)","v":0},null,{"$f":"M377*M372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY377*BY372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK377*EK372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW377*GW372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI377*JI372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU377*LU372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG377*OG372","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Threms Purchased for CHP","Therms",null,null,null,null,{"$f":"SUM(M384:XFD384)","v":0},null,{"$f":"M374","v":0},{"$f":"N374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH374","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Value of Energy Savings","USD",null,null,null,null,{"$f":"SUM(M389:KZ389)","v":0},null,{"$f":"M378+M388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY378+BY388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK378+EK388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW378+GW388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI378+JI388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU378+LU388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG378+OG388","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Net cash flow","USD",null,null,null,null,{"$f":"SUM(M398:KZ398)","v":0},null,{"$f":"M389-M395-M396-M394","v":0},{"$f":"N389-N395-N396-N394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ389-BZ395-BZ396-BZ394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL389-EL395-EL396-EL394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX389-GX395-GX396-GX394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ389-JJ395-JJ396-JJ394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV389-LV395-LV396-LV394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH389-OH395-OH396-OH394","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Monthly/Annual IRR",{"$f":"IFERROR(IRR(M398:KZ398),FALSE)","v":false},{"$f":"(1+F399)^12-1","v":0}]
[null,null,null,"Operating Expenses",null,null,null,null,null,null,{"$f":"SUM(M404:XFD404)","v":0},null,{"$f":"M394+M395","v":0},{"$f":"N394+N395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ394+BZ395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL394+EL395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX394+GX395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ394+JJ395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LV394+LV395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OH394+OH395","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Gas Savings",null,null,null,null,null,null,{"$f":"SUM(M409:XFD409)","v":0}]
[null,null,null,null,"Battery Construction Flag","Flag",{"$f":"$G$413","v":"2022-07-01"},{"$f":"'Constant Inputs - Operation'!$G$304","v":true},{"$f":"'Constant Inputs - Operation'!G310","v":"2023-10-01"},null,{"$f":"SUM(M414:KZ414)","v":16},null,{"$f":"AND(M2>=$G414,M2<=$I414)*1*$H$414","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BY2>=$G414,BY2<=$I414)*1*$H$414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EK2>=$G414,EK2<=$I414)*1*$H$414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GW2>=$G414,GW2<=$I414)*1*$H$414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JI2>=$G414,JI2<=$I414)*1*$H$414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LU2>=$G414,LU2<=$I414)*1*$H$414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OG2>=$G414,OG2<=$I414)*1*$H$414","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Battery Operation","Flag",{"$f":"EDATE(I414,1)","v":"2023-11-01"},{"$f":"'Constant Inputs - Operation'!$G$304","v":true},{"$f":"'Constant Inputs - Operation'!G314","v":"2038-10-01"},null,{"$f":"SUM(M415:KZ415)","v":180},null,{"$f":"AND(M2>=$G415,M2<=$I415)*1*$H$415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BY2>=$G415,BY2<=$I415)*1*$H$415","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EK2>=$G415,EK2<=$I415)*1*$H$415","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GW2>=$G415,GW2<=$I415)*1*$H$415","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JI2>=$G415,JI2<=$I415)*1*$H$415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LU2>=$G415,LU2<=$I415)*1*$H$415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OG2>=$G415,OG2<=$I415)*1*$H$415","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Revene"]
[]
[null,null,null,"Capital Expenditures",null,"USD",null,{"$f":"'Constant Inputs - Operation'!G320","v":112925},{"$f":"IFERROR($H$429/K414,FALSE)","v":7057.8125},null,{"$f":"SUM(M429:XFD429)","v":112925},null,{"$f":"$I$429*M414","v":0},{"$f":"$I$429*N414","v":0},0,0,0,0,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,7057.8125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$429*BZ414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$429*EL414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$429*GX414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$429*JJ414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$429*LV414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$429*OH414","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Economic DRD (Wholesale Energy Mkt)","$/MW",{"$f":"'Constant Inputs - Operation'!G334","v":11990},{"$f":"G440/12","v":999.16666666666663},null,null,null,null,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663,999.16666666666663]
[null,null,null,null,"Forward Capacity","MW",null,null,null,null,null,null,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retail Energy Arbitrage","MW",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retail Energy Arbitrage","%",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Economic DRD","USD"]
[null,null,null,null,"Retail Energy Arbitrage","USD"]
[]
[null,null,null,null,"Period",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,null,null,"Annual counter",null,null,null,null,null,null,null,{"$f":"IF(L474,1, L475+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"IF(BX474,1, BX475+1)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(EJ474,1, EJ475+1)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IF(GV474,1, GV475+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"IF(JH474,1, JH475+1)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IF(KZ474,1, KZ475+1)","v":1},{"$f":"IF(LA474,1, LA475+1)","v":2},{"$f":"IF(LB474,1, LB475+1)","v":3},{"$f":"IF(LC474,1, LC475+1)","v":4},{"$f":"IF(LD474,1, LD475+1)","v":5},{"$f":"IF(LE474,1, LE475+1)","v":6},{"$f":"IF(LF474,1, LF475+1)","v":7},{"$f":"IF(LG474,1, LG475+1)","v":8},{"$f":"IF(LH474,1, LH475+1)","v":9},{"$f":"IF(LI474,1, LI475+1)","v":10},{"$f":"IF(LJ474,1, LJ475+1)","v":11},{"$f":"IF(LK474,1, LK475+1)","v":12},{"$f":"IF(LL474,1, LL475+1)","v":1},{"$f":"IF(LM474,1, LM475+1)","v":2},{"$f":"IF(LN474,1, LN475+1)","v":3},{"$f":"IF(LO474,1, LO475+1)","v":4},{"$f":"IF(LP474,1, LP475+1)","v":5},{"$f":"IF(LQ474,1, LQ475+1)","v":6},{"$f":"IF(LR474,1, LR475+1)","v":7},{"$f":"IF(LS474,1, LS475+1)","v":8},{"$f":"IF(LT474,1, LT475+1)","v":9},{"$f":"IF(LU474,1, LU475+1)","v":10},{"$f":"IF(LV474,1, LV475+1)","v":11},{"$f":"IF(LW474,1, LW475+1)","v":12},{"$f":"IF(LX474,1, LX475+1)","v":1},{"$f":"IF(LY474,1, LY475+1)","v":2},{"$f":"IF(LZ474,1, LZ475+1)","v":3},{"$f":"IF(MA474,1, MA475+1)","v":4},{"$f":"IF(MB474,1, MB475+1)","v":5},{"$f":"IF(MC474,1, MC475+1)","v":6},{"$f":"IF(MD474,1, MD475+1)","v":7},{"$f":"IF(ME474,1, ME475+1)","v":8},{"$f":"IF(MF474,1, MF475+1)","v":9},{"$f":"IF(MG474,1, MG475+1)","v":10},{"$f":"IF(MH474,1, MH475+1)","v":11},{"$f":"IF(MI474,1, MI475+1)","v":12},{"$f":"IF(MJ474,1, MJ475+1)","v":1},{"$f":"IF(MK474,1, MK475+1)","v":2},{"$f":"IF(ML474,1, ML475+1)","v":3},{"$f":"IF(MM474,1, MM475+1)","v":4},{"$f":"IF(MN474,1, MN475+1)","v":5},{"$f":"IF(MO474,1, MO475+1)","v":6},{"$f":"IF(MP474,1, MP475+1)","v":7},{"$f":"IF(MQ474,1, MQ475+1)","v":8},{"$f":"IF(MR474,1, MR475+1)","v":9},{"$f":"IF(MS474,1, MS475+1)","v":10},{"$f":"IF(MT474,1, MT475+1)","v":11},{"$f":"IF(MU474,1, MU475+1)","v":12},{"$f":"IF(MV474,1, MV475+1)","v":1},{"$f":"IF(MW474,1, MW475+1)","v":2},{"$f":"IF(MX474,1, MX475+1)","v":3},{"$f":"IF(MY474,1, MY475+1)","v":4},{"$f":"IF(MZ474,1, MZ475+1)","v":5},{"$f":"IF(NA474,1, NA475+1)","v":6},{"$f":"IF(NB474,1, NB475+1)","v":7},{"$f":"IF(NC474,1, NC475+1)","v":8},{"$f":"IF(ND474,1, ND475+1)","v":9},{"$f":"IF(NE474,1, NE475+1)","v":10},{"$f":"IF(NF474,1, NF475+1)","v":11},{"$f":"IF(NG474,1, NG475+1)","v":12},{"$f":"IF(NH474,1, NH475+1)","v":1},{"$f":"IF(NI474,1, NI475+1)","v":2},{"$f":"IF(NJ474,1, NJ475+1)","v":3},{"$f":"IF(NK474,1, NK475+1)","v":4},{"$f":"IF(NL474,1, NL475+1)","v":5},{"$f":"IF(NM474,1, NM475+1)","v":6},{"$f":"IF(NN474,1, NN475+1)","v":7},{"$f":"IF(NO474,1, NO475+1)","v":8},{"$f":"IF(NP474,1, NP475+1)","v":9},{"$f":"IF(NQ474,1, NQ475+1)","v":10},{"$f":"IF(NR474,1, NR475+1)","v":11},{"$f":"IF(NS474,1, NS475+1)","v":12},{"$f":"IF(NT474,1, NT475+1)","v":1},{"$f":"IF(NU474,1, NU475+1)","v":2},{"$f":"IF(NV474,1, NV475+1)","v":3},{"$f":"IF(NW474,1, NW475+1)","v":4},{"$f":"IF(NX474,1, NX475+1)","v":5},{"$f":"IF(NY474,1, NY475+1)","v":6},{"$f":"IF(NZ474,1, NZ475+1)","v":7},{"$f":"IF(OA474,1, OA475+1)","v":8},{"$f":"IF(OB474,1, OB475+1)","v":9},{"$f":"IF(OC474,1, OC475+1)","v":10},{"$f":"IF(OD474,1, OD475+1)","v":11},{"$f":"IF(OE474,1, OE475+1)","v":12},{"$f":"IF(OF474,1, OF475+1)","v":1},{"$f":"IF(OG474,1, OG475+1)","v":2},{"$f":"IF(OH474,1, OH475+1)","v":3},{"$f":"IF(OI474,1, OI475+1)","v":4},{"$f":"IF(OJ474,1, OJ475+1)","v":5},{"$f":"IF(OK474,1, OK475+1)","v":6},{"$f":"IF(OL474,1, OL475+1)","v":7},{"$f":"IF(OM474,1, OM475+1)","v":8},{"$f":"IF(ON474,1, ON475+1)","v":9},{"$f":"IF(OO474,1, OO475+1)","v":10},{"$f":"IF(OP474,1, OP475+1)","v":11}]
[]
[null,null,null,null,"Annual counter",null,null,null,null,null,null,null,{"$f":"IF(L480,1, L481+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"IF(BX480,1, BX481+1)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(EJ480,1, EJ481+1)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IF(GV480,1, GV481+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"IF(JH480,1, JH481+1)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IF(KZ480,1, KZ481+1)","v":1},{"$f":"IF(LA480,1, LA481+1)","v":2},{"$f":"IF(LB480,1, LB481+1)","v":3},{"$f":"IF(LC480,1, LC481+1)","v":4},{"$f":"IF(LD480,1, LD481+1)","v":5},{"$f":"IF(LE480,1, LE481+1)","v":6},{"$f":"IF(LF480,1, LF481+1)","v":7},{"$f":"IF(LG480,1, LG481+1)","v":8},{"$f":"IF(LH480,1, LH481+1)","v":9},{"$f":"IF(LI480,1, LI481+1)","v":10},{"$f":"IF(LJ480,1, LJ481+1)","v":11},{"$f":"IF(LK480,1, LK481+1)","v":12},{"$f":"IF(LL480,1, LL481+1)","v":1},{"$f":"IF(LM480,1, LM481+1)","v":2},{"$f":"IF(LN480,1, LN481+1)","v":3},{"$f":"IF(LO480,1, LO481+1)","v":4},{"$f":"IF(LP480,1, LP481+1)","v":5},{"$f":"IF(LQ480,1, LQ481+1)","v":6},{"$f":"IF(LR480,1, LR481+1)","v":7},{"$f":"IF(LS480,1, LS481+1)","v":8},{"$f":"IF(LT480,1, LT481+1)","v":9},{"$f":"IF(LU480,1, LU481+1)","v":10},{"$f":"IF(LV480,1, LV481+1)","v":11},{"$f":"IF(LW480,1, LW481+1)","v":12},{"$f":"IF(LX480,1, LX481+1)","v":1},{"$f":"IF(LY480,1, LY481+1)","v":2},{"$f":"IF(LZ480,1, LZ481+1)","v":3},{"$f":"IF(MA480,1, MA481+1)","v":4},{"$f":"IF(MB480,1, MB481+1)","v":5},{"$f":"IF(MC480,1, MC481+1)","v":6},{"$f":"IF(MD480,1, MD481+1)","v":7},{"$f":"IF(ME480,1, ME481+1)","v":8},{"$f":"IF(MF480,1, MF481+1)","v":9},{"$f":"IF(MG480,1, MG481+1)","v":10},{"$f":"IF(MH480,1, MH481+1)","v":11},{"$f":"IF(MI480,1, MI481+1)","v":12},{"$f":"IF(MJ480,1, MJ481+1)","v":1},{"$f":"IF(MK480,1, MK481+1)","v":2},{"$f":"IF(ML480,1, ML481+1)","v":3},{"$f":"IF(MM480,1, MM481+1)","v":4},{"$f":"IF(MN480,1, MN481+1)","v":5},{"$f":"IF(MO480,1, MO481+1)","v":6},{"$f":"IF(MP480,1, MP481+1)","v":7},{"$f":"IF(MQ480,1, MQ481+1)","v":8},{"$f":"IF(MR480,1, MR481+1)","v":9},{"$f":"IF(MS480,1, MS481+1)","v":10},{"$f":"IF(MT480,1, MT481+1)","v":11},{"$f":"IF(MU480,1, MU481+1)","v":12},{"$f":"IF(MV480,1, MV481+1)","v":1},{"$f":"IF(MW480,1, MW481+1)","v":2},{"$f":"IF(MX480,1, MX481+1)","v":3},{"$f":"IF(MY480,1, MY481+1)","v":4},{"$f":"IF(MZ480,1, MZ481+1)","v":5},{"$f":"IF(NA480,1, NA481+1)","v":6},{"$f":"IF(NB480,1, NB481+1)","v":7},{"$f":"IF(NC480,1, NC481+1)","v":8},{"$f":"IF(ND480,1, ND481+1)","v":9},{"$f":"IF(NE480,1, NE481+1)","v":10},{"$f":"IF(NF480,1, NF481+1)","v":11},{"$f":"IF(NG480,1, NG481+1)","v":12},{"$f":"IF(NH480,1, NH481+1)","v":1},{"$f":"IF(NI480,1, NI481+1)","v":2},{"$f":"IF(NJ480,1, NJ481+1)","v":3},{"$f":"IF(NK480,1, NK481+1)","v":4},{"$f":"IF(NL480,1, NL481+1)","v":5},{"$f":"IF(NM480,1, NM481+1)","v":6},{"$f":"IF(NN480,1, NN481+1)","v":7},{"$f":"IF(NO480,1, NO481+1)","v":8},{"$f":"IF(NP480,1, NP481+1)","v":9},{"$f":"IF(NQ480,1, NQ481+1)","v":10},{"$f":"IF(NR480,1, NR481+1)","v":11},{"$f":"IF(NS480,1, NS481+1)","v":12},{"$f":"IF(NT480,1, NT481+1)","v":1},{"$f":"IF(NU480,1, NU481+1)","v":2},{"$f":"IF(NV480,1, NV481+1)","v":3},{"$f":"IF(NW480,1, NW481+1)","v":4},{"$f":"IF(NX480,1, NX481+1)","v":5},{"$f":"IF(NY480,1, NY481+1)","v":6},{"$f":"IF(NZ480,1, NZ481+1)","v":7},{"$f":"IF(OA480,1, OA481+1)","v":8},{"$f":"IF(OB480,1, OB481+1)","v":9},{"$f":"IF(OC480,1, OC481+1)","v":10},{"$f":"IF(OD480,1, OD481+1)","v":11},{"$f":"IF(OE480,1, OE481+1)","v":12},{"$f":"IF(OF480,1, OF481+1)","v":1},{"$f":"IF(OG480,1, OG481+1)","v":2},{"$f":"IF(OH480,1, OH481+1)","v":3},{"$f":"IF(OI480,1, OI481+1)","v":4},{"$f":"IF(OJ480,1, OJ481+1)","v":5},{"$f":"IF(OK480,1, OK481+1)","v":6},{"$f":"IF(OL480,1, OL481+1)","v":7},{"$f":"IF(OM480,1, OM481+1)","v":8},{"$f":"IF(ON480,1, ON481+1)","v":9},{"$f":"IF(OO480,1, OO481+1)","v":10},{"$f":"IF(OP480,1, OP481+1)","v":11}]
[null,null,null,null,"End of Year",12,null,null,null,null,null,null,{"$f":"MOD(MONTH(M484),$F$486)=0","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"MOD(MONTH(BY484),$F$486)=0","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(EK484),$F$486)=0","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"MOD(MONTH(GW484),$F$486)=0","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"MOD(MONTH(JI484),$F$486)=0","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"MOD(MONTH(LA484),$F$486)=0","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"MOD(MONTH(NM484),$F$486)=0","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"PPA Flag"]
[null,null,null,null,"End of Year",12,null,null,null,null,null,null,{"$f":"MOD(MONTH(M490),$F$492)=0","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"MOD(MONTH(BY490),$F$492)=0","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(EK490),$F$492)=0","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"MOD(MONTH(GW490),$F$492)=0","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"MOD(MONTH(JI490),$F$492)=0","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"MOD(MONTH(LA490),$F$492)=0","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"MOD(MONTH(NM490),$F$492)=0","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"First Operating Period",null,null,{"$f":"'Constant Inputs - Operation'!G232","v":"2024-09-01"},{"$f":"EDATE(F497,12)","v":"2025-09-01"},null,null,null,null,null,{"$f":"AND(M2>=$F$497,M2<$G$497)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BY2>=$F$497,BY2<$G$497)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EK2>=$F$497,EK2<$G$497)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GW2>=$F$497,GW2<$G$497)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JI2>=$F$497,JI2<$G$497)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LU2>=$F$497,LU2<$G$497)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OG2>=$F$497,OG2<$G$497)","v":false},false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"CHP"]
[null,null,null,null,"Energy Efficiency Savings Percent"]
[null,null,null,null,"Solar Savings Percent",null,null,null,null,null,null,null,{"$f":"M605","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-0.47741211100064185,-1.659041962097493,-2.0936582048615633,-2.922925588258146,-3.6447498188575218,-1.9790640992267072,-0.97541413174131086,-0.42217767739438367,-0.2843027702773625,-0.24922092040325247,-0.2461691709260409,-0.4117270177599035,-0.45568546230945534,-1.6199384038313522,-2.0481632312606561,-2.865235506077878,-3.5764446744625555,-1.9352543330616074,-0.94636392392158497,-0.40126329978564212,-0.26541596483210661,-0.23085002451496847,-0.22784315370653996,-0.39096632632225709,-0.43427832315784515,-1.5814098978926554,-2.0033373013891747,-2.8083938074590833,-3.509144017485164,-1.8920888281636419,-0.91774092504038474,-0.38065648655350015,{"$f":"BY605","v":-0.24680690652575196},-0.21274928886033648,-0.20978663674026676,-0.37051093917045869,-0.41318599487611157,-1.5434479876295266,-1.9591705763687446,-2.7523880161729193,-3.4428330760515573,-1.8495581101024114,-0.88953885261331966,-0.36035271469241853,-0.22847151084154932,-0.19491474049474289,-0.19199565678820357,-0.35035636653559854,-0.39240384789263871,-1.5060443407526212,-1.9156533620103795,-2.6972058394644929,-3.3774972955213856,-1.8076528437773738,-0.86175151654547555,-0.34034752771164728,-0.21040575332917302,-0.17734246489923108,-0.17446630889425874,-0.3304981846747802,-0.37192732071774609,-1.4691907475062576,-1.8727761066866964,-2.6428351653547195,-3.3131223352931269,-1.7663638313688819,-0.8343728177727473,-0.32063653465706343,-0.19260566872139046,-0.16002860512130088,-0.15719474552816595,-0.31093203490015037,-0.35175191894248453,-1.4328791188664585,-1.8305293992354204,-2.5892640599818546,-3.2496940656564628,-1.7256820103193389,-0.80739674692314778,-0.30121540914740069,-0.17506735006372262,-0.14296936092834026,-0.14017717574098701,-0.29165362262220668,-0.3318732142521536,-1.3971014847654804,-1.7889039668937212,-2.5364807649821191,-3.1871985646909247,-1.6855984513440523,-0.78081738299780656,-0.28207988842464438,-0.15778694785690262,-0.12616098797351138,-0.12340986433303117,-0.2726587164071741,{"$f":"EK605","v":-0.31228684345432761},-1.3618499923424581,-1.7478906732629309,-2.4844736949088526,-3.1256221152101742,-1.6461043564713451,-0.75462889207136707,-0.26322577241839901,-0.14076066921194791,-0.1095997969739006,-0.10688913103401564,-0.25394314704824461,-0.29298850752117545,-1.3271169042197746,-1.7074805163031823,-2.4332314346896045,-3.0649512017512017,-1.6071910571114727,-0.72882552601149442,-0.24464892282401082,-0.12398477701765453,-9.3282152900754936E-2,-9.0611349695280091E-2,-0.23550280665047646,-0.27397397064586387,-1.2928945968047783,-1.6676646263575472,-2.38274273712064,-3.0051725076078011,-1.5688500121539506,-0.70340162121720773,-0.22634526219424592,-0.1074555891203358,-7.7204474181626209E-2,-7.4572947493878716E-2,-0.21733364772914576,-0.25523905931283625,-1.2591755586164721,-1.6284342642052285,-2.332996520398277,-2.9462729119076858,-1.5310728060928624,-0.67835159737577755,-0.20831077304432991,-9.1169477515624486E-2,-6.1363231914248681E-2,-5.877040414837971E-2,-0.19943168232136316,-0.23677966138176432,-1.2259523886368162,-1.5897808191433855,-2.2839818656865343,-2.8882394867325694,-1.4938511471797309,-0.65366995623789736,-0.19054149697014786,-7.5122867552158981E-2,-4.575494909197992E-2,-4.3200251146197362E-2,-0.1817929811107547,-0.21859172518497344,-1.1932177946862743,-1.5516958070971589,-2.2356880147205551,{"$f":"GW605","v":-2.8310594942806184},-1.4571768656035573,-0.62935128041086885,-0.17303353377941014,-5.9312237146979772E-2,-3.0376199840626689E-2,-2.7859070982282266E-2,-0.16441367256500761,-0.20067125863813481,-1.1609645918232394,-1.5141708687574931,-2.1881043674452507,-2.7747203840706081,-1.4210419116976214,-0.60539023216953203,-0.15578304063559462,-4.3734116012464984E-2,-1.5223608666499442E-2,-1.2743496409012867E-2,-0.14728994208610993,-0.18301432836404408,-1.1291857007670147,-1.477197767746353,-2.1412204796887027,-2.7192097901872159,-1.3854383541726558,-0.58178155228468542,-0.13878623121448236,-2.8385084894634358E-2,-2.9384971552173821E-4,2.1497903028843122E-3,-0.13041803117307904,-0.16561705882927885,-1.0978741463439698,-1.4407683888089058,-2.0950260608697504,-2.664515528566815,-1.3503583783759983,-0.55852005886873357,-0.12203937487309277,-1.3261774822653909E-2,1.4416353956766291E-2,1.6824058092548597E-2,-0.1137942365970034,-0.14847563149355328,-1.0670230559565577,-1.4048747360323028,-2.0495109717393114,-2.6106255943231829,-1.3157942845763499,-0.53560064623831005,-0.1055387958308406,1.6391336306209876E-3,2.8910231104461431E-2,3.1282527826481998E-2,-9.7414909588223533E-2,-0.13158628397158892,-1.036625658074843,-1.3695089310906512,-2.0046652221549088,-2.5575281591125472,-1.2817384862737562,-0.51301828379362913,-8.9280872362739863E-2,{"$f":"JI605","v":1.6320911077229501E-2},4.3190962999984317E-2,4.5528373005504691E-2,-8.1276455035455247E-2,-0.11494530920729994,-1.0066752807502117,-1.3346632115157866,-1.9604789688879225,-2.5052115685373599,-1.2481835085344339,-0.4907680149143096,-7.3262036004463432E-2,3.0786780031976907E-2,5.7261684132338134E-2,5.9564720461306696E-2,-6.5375330696697986E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LU605","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OG605","v":false},false,false,false,false,false,false,false,false,false,false]
[null,null,"Start of Solar",null,null,null,{"$f":"'Constant Inputs - Operation'!$G$232","v":"2024-09-01"},{"$f":"YEAR(G512)","v":2024}]
[null,null,"Total Building Electricity Usage without Savings",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M519,2:2,59:59)","v":71545.138170295439},70644.706882789658,132069.7803652485,149621.66560720882,155807.23706050933,157444.97802546548,131143.24962013389,113441.29249692262,115718.47017329591,96672.390983228208,87452.757582897379,75401.333032004928,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LOOKUP(BY519,2:2,59:59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LOOKUP(EK519,2:2,59:59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LOOKUP(GW519,2:2,59:59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LOOKUP(JI519,2:2,59:59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LOOKUP(LU519,2:2,59:59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LOOKUP(OG519,2:2,59:59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"D238","v":"Artria EE #3"},null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M519,2:2,246:246)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"D270","v":"Artria #4"},null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M519,2:2,278:278)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining Use",null,null,null,null,null,null,null,null,null,{"$f":"M517-SUM(M520:M525)+M527","v":0},{"$f":"N517-SUM(N520:N525)+N527","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C523","v":"Artria #4"},null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M$533,$2:$2,282:282)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C525","v":"Combined Heat and Power"},null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M$533,$2:$2,385:385)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["End of Sheet"]
[null,null,null,"EV charging"]
[null,null,null,"Battery"]
[]
[null,null,null,"Energy efficiency",null,null,1]
[null,null,null,null,"Total Capital Expenditures",null,null,null,null,null,null,null,{"$f":"SUM(M557:M562)","v":0},{"$f":"SUM(N557:N562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,275000.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ557:BZ562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL557:EL562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GX557:GX562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JJ557:JJ562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LV557:LV562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OH557:OH562)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Solar Investor/Building Allocation"]
[null,null,"Lease Rate and Consumer Savings"]
[]
[null,null,null,"IRR without Inflation",null,null,null,{"$f":"G571","v":5.6541453874052738E-3}]
[null,null,null,"Capital Expenditure PV Factor",null,"Factor",{"$f":"G571","v":5.6541453874052738E-3},null,null,null,null,1,{"$f":"L582*(1+$G$582*M576)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0056541453874053,1.0113402601348724,1.0170585250018114,1.0228091217696715,1.0285922332477215,1.03440804327886,1.04025673674546,1.0461384995752467,1.0520535187472071,1.0580019822975351,1.0639840793256083,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,{"$f":"BX582*(1+$G$582*BY576)","v":1.0699999999999998},1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,{"$f":"EJ582*(1+$G$582*EK576)","v":1.0699999999999998},1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,{"$f":"GV582*(1+$G$582*GW576)","v":1.0699999999999998},1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,{"$f":"JH582*(1+$G$582*JI576)","v":1.0699999999999998},1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,{"$f":"LT582*(1+$G$582*LU576)","v":1.0699999999999998},1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,{"$f":"OF582*(1+$G$582*OG576)","v":1.0699999999999998},1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998,1.0699999999999998]
[]
[null,null,null,"Total Cost Recovery",null,"USD",{"$f":"G587+G588","v":3485393.1269475953}]
[null,null,"Investor Cash Flow and IRR"]
[null,null,null,"IRR Realized by Investor",null,"%",{"$f":"IFERROR(IRR(M598:OQ598,0.001),FALSE)","v":5.6541453874052738E-3},{"$f":"(1+G599)^(12)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,"Percent Savings",null,"%",null,null,{"$f":"IFERROR(AVERAGE(M605:OQ605),FALSE)","v":-0.98832526322646308},null,null,null,{"$f":"IF(M313,M604/M602)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-0.47741211100064185,-1.659041962097493,-2.0936582048615633,-2.922925588258146,-3.6447498188575218,-1.9790640992267072,-0.97541413174131086,-0.42217767739438367,-0.2843027702773625,-0.24922092040325247,-0.2461691709260409,-0.4117270177599035,-0.45568546230945534,-1.6199384038313522,-2.0481632312606561,-2.865235506077878,-3.5764446744625555,-1.9352543330616074,-0.94636392392158497,-0.40126329978564212,-0.26541596483210661,-0.23085002451496847,-0.22784315370653996,-0.39096632632225709,-0.43427832315784515,-1.5814098978926554,-2.0033373013891747,-2.8083938074590833,-3.509144017485164,-1.8920888281636419,-0.91774092504038474,-0.38065648655350015,{"$f":"IF(BY313,BY604/BY602)","v":-0.24680690652575196},-0.21274928886033648,-0.20978663674026676,-0.37051093917045869,-0.41318599487611157,-1.5434479876295266,-1.9591705763687446,-2.7523880161729193,-3.4428330760515573,-1.8495581101024114,-0.88953885261331966,-0.36035271469241853,-0.22847151084154932,-0.19491474049474289,-0.19199565678820357,-0.35035636653559854,-0.39240384789263871,-1.5060443407526212,-1.9156533620103795,-2.6972058394644929,-3.3774972955213856,-1.8076528437773738,-0.86175151654547555,-0.34034752771164728,-0.21040575332917302,-0.17734246489923108,-0.17446630889425874,-0.3304981846747802,-0.37192732071774609,-1.4691907475062576,-1.8727761066866964,-2.6428351653547195,-3.3131223352931269,-1.7663638313688819,-0.8343728177727473,-0.32063653465706343,-0.19260566872139046,-0.16002860512130088,-0.15719474552816595,-0.31093203490015037,-0.35175191894248453,-1.4328791188664585,-1.8305293992354204,-2.5892640599818546,-3.2496940656564628,-1.7256820103193389,-0.80739674692314778,-0.30121540914740069,-0.17506735006372262,-0.14296936092834026,-0.14017717574098701,-0.29165362262220668,-0.3318732142521536,-1.3971014847654804,-1.7889039668937212,-2.5364807649821191,-3.1871985646909247,-1.6855984513440523,-0.78081738299780656,-0.28207988842464438,-0.15778694785690262,-0.12616098797351138,-0.12340986433303117,-0.2726587164071741,{"$f":"IF(EK313,EK604/EK602)","v":-0.31228684345432761},-1.3618499923424581,-1.7478906732629309,-2.4844736949088526,-3.1256221152101742,-1.6461043564713451,-0.75462889207136707,-0.26322577241839901,-0.14076066921194791,-0.1095997969739006,-0.10688913103401564,-0.25394314704824461,-0.29298850752117545,-1.3271169042197746,-1.7074805163031823,-2.4332314346896045,-3.0649512017512017,-1.6071910571114727,-0.72882552601149442,-0.24464892282401082,-0.12398477701765453,-9.3282152900754936E-2,-9.0611349695280091E-2,-0.23550280665047646,-0.27397397064586387,-1.2928945968047783,-1.6676646263575472,-2.38274273712064,-3.0051725076078011,-1.5688500121539506,-0.70340162121720773,-0.22634526219424592,-0.1074555891203358,-7.7204474181626209E-2,-7.4572947493878716E-2,-0.21733364772914576,-0.25523905931283625,-1.2591755586164721,-1.6284342642052285,-2.332996520398277,-2.9462729119076858,-1.5310728060928624,-0.67835159737577755,-0.20831077304432991,-9.1169477515624486E-2,-6.1363231914248681E-2,-5.877040414837971E-2,-0.19943168232136316,-0.23677966138176432,-1.2259523886368162,-1.5897808191433855,-2.2839818656865343,-2.8882394867325694,-1.4938511471797309,-0.65366995623789736,-0.19054149697014786,-7.5122867552158981E-2,-4.575494909197992E-2,-4.3200251146197362E-2,-0.1817929811107547,-0.21859172518497344,-1.1932177946862743,-1.5516958070971589,-2.2356880147205551,{"$f":"IF(GW313,GW604/GW602)","v":-2.8310594942806184},-1.4571768656035573,-0.62935128041086885,-0.17303353377941014,-5.9312237146979772E-2,-3.0376199840626689E-2,-2.7859070982282266E-2,-0.16441367256500761,-0.20067125863813481,-1.1609645918232394,-1.5141708687574931,-2.1881043674452507,-2.7747203840706081,-1.4210419116976214,-0.60539023216953203,-0.15578304063559462,-4.3734116012464984E-2,-1.5223608666499442E-2,-1.2743496409012867E-2,-0.14728994208610993,-0.18301432836404408,-1.1291857007670147,-1.477197767746353,-2.1412204796887027,-2.7192097901872159,-1.3854383541726558,-0.58178155228468542,-0.13878623121448236,-2.8385084894634358E-2,-2.9384971552173821E-4,2.1497903028843122E-3,-0.13041803117307904,-0.16561705882927885,-1.0978741463439698,-1.4407683888089058,-2.0950260608697504,-2.664515528566815,-1.3503583783759983,-0.55852005886873357,-0.12203937487309277,-1.3261774822653909E-2,1.4416353956766291E-2,1.6824058092548597E-2,-0.1137942365970034,-0.14847563149355328,-1.0670230559565577,-1.4048747360323028,-2.0495109717393114,-2.6106255943231829,-1.3157942845763499,-0.53560064623831005,-0.1055387958308406,1.6391336306209876E-3,2.8910231104461431E-2,3.1282527826481998E-2,-9.7414909588223533E-2,-0.13158628397158892,-1.036625658074843,-1.3695089310906512,-2.0046652221549088,-2.5575281591125472,-1.2817384862737562,-0.51301828379362913,-8.9280872362739863E-2,{"$f":"IF(JI313,JI604/JI602)","v":1.6320911077229501E-2},4.3190962999984317E-2,4.5528373005504691E-2,-8.1276455035455247E-2,-0.11494530920729994,-1.0066752807502117,-1.3346632115157866,-1.9604789688879225,-2.5052115685373599,-1.2481835085344339,-0.4907680149143096,-7.3262036004463432E-2,3.0786780031976907E-2,5.7261684132338134E-2,5.9564720461306696E-2,-6.5375330696697986E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LU313,LU604/LU602)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OG313,OG604/OG602)","v":false},false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"EV Charging Revenue"]
[null,null,null,null,null,"Flag",{"$f":"'Constant Inputs - Operation'!F92","v":"2022-07-01"},null,null,null,null,null,{"$f":"($G$610=M2)*1","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$610=BY2)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$610=EK2)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$610=GW2)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$610=JI2)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$610=LU2)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$610=OG2)*1","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Flag",{"$f":"'Constant Inputs - Operation'!F93","v":"2022-07-01"},{"$f":"'Constant Inputs - Operation'!G93","v":44743},{"$f":"EDATE('Constant Inputs - Operation'!F93,'Constant Inputs - Operation'!G93-1)","v":"5751-01-01"},null,{"$f":"SUM(M611:KZ611)","v":294},null,{"$f":"AND(M2>=$G611,M2<=$I611)*1","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BY2>=$G611,BY2<=$I611)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EK2>=$G611,EK2<=$I611)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GW2>=$G611,GW2<=$I611)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JI2>=$G611,JI2<=$I611)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LU2>=$G611,LU2<=$I611)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(OG2>=$G611,OG2<=$I611)*1","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Flag",{"$f":"'Constant Inputs - Operation'!F95","v":"2042-07-01"},{"$f":"'Constant Inputs - Operation'!G95","v":52048},null,null,{"$f":"SUM(M612:KZ612)","v":0},null,{"$f":"AND(M2>=$G612,M2<=$I612)*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,{"$f":"AND(BY2>=$G612,BY2<=$I612)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EK2>=$G612,EK2<=$I612)*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,{"$f":"AND(GW2>=$G612,GW2<=$I612)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JI2>=$G612,JI2<=$I612)*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,{"$f":"AND(LU2>=$G612,LU2<=$I612)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OG2>=$G612,OG2<=$I612)*1","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Inflation index",null,null,"Index",{"$f":"'Constant Inputs - Operation'!G11","v":0.03},{"$f":"(1+G614)^(1/12)-1","v":2.4662697723036864E-3},{"$f":"'Constant Inputs - Operation'!G75","v":"2024-01-01"},null,null,null,{"$f":"IF($I$614<=M2, L614*(1+$H614), 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,1.0927270000000031,1.0954219595694832,1.0981235656362871,1.1008318345924701,1.1035467828705152,{"$f":"IF($I$614<=BY2, BX614*(1+$H614), 1)","v":1.1062684269434317},1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,1.131067272605377,1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,1.1592740743000061,1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,1.176534687429343,1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,1.2793131751589666,1.2824683065721709,1.2856312193906074,1.2888019328053204,1.2919804660546848,{"$f":"IF($I$614<=EK2, EJ614*(1+$H614), 1)","v":1.2951668384245223},1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,1.3242001559723269,1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,1.3572233475261504,1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,1.377431258365438,1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,1.4977594587992347,1.5014533376786532,1.5051563266598946,1.5088684482109276,1.512589724855133,{"$f":"IF($I$614<=GW2, GV614*(1+$H614), 1)","v":1.5163201791714405},1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,1.5503110164596934,1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,1.5889730098401118,1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,1.6126314776725514,1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,1.7535060530771356,1.7578306720513912,1.7621659567026999,1.7665119333354984,1.7708686283190975,{"$f":"IF($I$614<=JI2, JH614*(1+$H614), 1)","v":1.7752360680878418},1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,1.815030935403783,1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,1.8602945717095372,1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,1.8879927887409773,1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,2.0529220898015428,2.0579851494965147,2.0630606960625677,2.0681487602956947,2.0732493730678394,{"$f":"IF($I$614<=LU2, LT614*(1+$H614), 1)","v":2.0783625653270841},2.083488368097838,2.0886268124810239,2.0937779296542689,2.098941750872092,2.1041183074660941,2.1093076308451484,2.1145097524955911,2.1197247039814124,2.1249525169444472,2.1301932231045679,2.135446854259877,2.140713442286899,2.1459930191407754,2.1512856168554571,2.1565912675438992,2.161910003398257,2.1672418566900791,2.1725868597705049,2.1779450450704609,2.1833164451008567,2.1887010924527823,2.1940990197977066,2.199510259887675,2.204934845555508,2.2103728097150008,2.2158241853611229,2.2212890055702186,2.2267673035002069,2.2322591123907838,2.2377644655636226,2.2432833964225773,2.2488159384538853,2.2543621252263688,2.259921990391641,2.2654955676843085,2.2710828909221763,2.2766839940064538,2.2822989109219596,2.2879276757373281,2.2935703226052162,2.2992268857625104,2.3048973995305344,2.3105818983152577,2.3162804166075048,2.3219929889831628,2.327719650103393,2.3334604347148402,2.3392153776498441,2.3449845138266499,2.3507678782496209,2.3565655060094506,2.3623774322833753,2.368203692335388,2.3740443215164526,2.3798993552647181,2.3857688291057326,2.3916527786526602,2.3975512396064973,2.403464247756288,2.4093918389793418,2.4153340492414519,2.4212909145971118,2.4272624711897364,{"$f":"IF($I$614<=OG2, OF614*(1+$H614), 1)","v":2.4332487552518787},2.4392498031054521,2.4452656511619488,2.4512963359226618,2.4573418939789065,2.4634023620122423,2.4694777767946947,2.4755681751889793,2.4816735941487247,2.4877940707186981,2.4939296420350279]
[]
[null,null,"EV charging revenue - FIX",null,null,null,null,null,null,null,{"$f":"SUM(M616:KZ616)","v":0},null,{"$f":"IFERROR(HLOOKUP(M488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*M612","v":0},{"$f":"IFERROR(HLOOKUP(N488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*N612","v":0},{"$f":"IFERROR(HLOOKUP(O488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*O612","v":0},{"$f":"IFERROR(HLOOKUP(P488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*P612","v":0},{"$f":"IFERROR(HLOOKUP(Q488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*Q612","v":0},{"$f":"IFERROR(HLOOKUP(R488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*R612","v":0},{"$f":"IFERROR(HLOOKUP(S488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*S612","v":0},{"$f":"IFERROR(HLOOKUP(T488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*T612","v":0},{"$f":"IFERROR(HLOOKUP(U488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*U612","v":0},{"$f":"IFERROR(HLOOKUP(V488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*V612","v":0},{"$f":"IFERROR(HLOOKUP(W488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*W612","v":0},{"$f":"IFERROR(HLOOKUP(X488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*X612","v":0},{"$f":"IFERROR(HLOOKUP(Y488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*Y612","v":0},{"$f":"IFERROR(HLOOKUP(Z488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*Z612","v":0},{"$f":"IFERROR(HLOOKUP(AA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AA612","v":0},{"$f":"IFERROR(HLOOKUP(AB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AB612","v":0},{"$f":"IFERROR(HLOOKUP(AC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AC612","v":0},{"$f":"IFERROR(HLOOKUP(AD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AD612","v":0},{"$f":"IFERROR(HLOOKUP(AE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AE612","v":0},{"$f":"IFERROR(HLOOKUP(AF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AF612","v":0},{"$f":"IFERROR(HLOOKUP(AG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AG612","v":0},{"$f":"IFERROR(HLOOKUP(AH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AH612","v":0},{"$f":"IFERROR(HLOOKUP(AI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AI612","v":0},{"$f":"IFERROR(HLOOKUP(AJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AJ612","v":0},{"$f":"IFERROR(HLOOKUP(AK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AK612","v":0},{"$f":"IFERROR(HLOOKUP(AL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AL612","v":0},{"$f":"IFERROR(HLOOKUP(AM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AM612","v":0},{"$f":"IFERROR(HLOOKUP(AN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AN612","v":0},{"$f":"IFERROR(HLOOKUP(AO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AO612","v":0},{"$f":"IFERROR(HLOOKUP(AP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AP612","v":0},{"$f":"IFERROR(HLOOKUP(AQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AQ612","v":0},{"$f":"IFERROR(HLOOKUP(AR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AR612","v":0},{"$f":"IFERROR(HLOOKUP(AS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AS612","v":0},{"$f":"IFERROR(HLOOKUP(AT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AT612","v":0},{"$f":"IFERROR(HLOOKUP(AU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AU612","v":0},{"$f":"IFERROR(HLOOKUP(AV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AV612","v":0},{"$f":"IFERROR(HLOOKUP(AW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AW612","v":0},{"$f":"IFERROR(HLOOKUP(AX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AX612","v":0},{"$f":"IFERROR(HLOOKUP(AY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AY612","v":0},{"$f":"IFERROR(HLOOKUP(AZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*AZ612","v":0},{"$f":"IFERROR(HLOOKUP(BA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BA612","v":0},{"$f":"IFERROR(HLOOKUP(BB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BB612","v":0},{"$f":"IFERROR(HLOOKUP(BC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BC612","v":0},{"$f":"IFERROR(HLOOKUP(BD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BD612","v":0},{"$f":"IFERROR(HLOOKUP(BE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BE612","v":0},{"$f":"IFERROR(HLOOKUP(BF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BF612","v":0},{"$f":"IFERROR(HLOOKUP(BG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BG612","v":0},{"$f":"IFERROR(HLOOKUP(BH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BH612","v":0},{"$f":"IFERROR(HLOOKUP(BI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BI612","v":0},{"$f":"IFERROR(HLOOKUP(BJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BJ612","v":0},{"$f":"IFERROR(HLOOKUP(BK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BK612","v":0},{"$f":"IFERROR(HLOOKUP(BL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BL612","v":0},{"$f":"IFERROR(HLOOKUP(BM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BM612","v":0},{"$f":"IFERROR(HLOOKUP(BN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BN612","v":0},{"$f":"IFERROR(HLOOKUP(BO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BO612","v":0},{"$f":"IFERROR(HLOOKUP(BP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BP612","v":0},{"$f":"IFERROR(HLOOKUP(BQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BQ612","v":0},{"$f":"IFERROR(HLOOKUP(BR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BR612","v":0},{"$f":"IFERROR(HLOOKUP(BS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BS612","v":0},{"$f":"IFERROR(HLOOKUP(BT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BT612","v":0},{"$f":"IFERROR(HLOOKUP(BU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BU612","v":0},{"$f":"IFERROR(HLOOKUP(BV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BV612","v":0},{"$f":"IFERROR(HLOOKUP(BW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BW612","v":0},{"$f":"IFERROR(HLOOKUP(BX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BX612","v":0},{"$f":"IFERROR(HLOOKUP(BY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BY612","v":0},{"$f":"IFERROR(HLOOKUP(BZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*BZ612","v":0},{"$f":"IFERROR(HLOOKUP(CA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CA612","v":0},{"$f":"IFERROR(HLOOKUP(CB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CB612","v":0},{"$f":"IFERROR(HLOOKUP(CC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CC612","v":0},{"$f":"IFERROR(HLOOKUP(CD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CD612","v":0},{"$f":"IFERROR(HLOOKUP(CE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CE612","v":0},{"$f":"IFERROR(HLOOKUP(CF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CF612","v":0},{"$f":"IFERROR(HLOOKUP(CG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CG612","v":0},{"$f":"IFERROR(HLOOKUP(CH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CH612","v":0},{"$f":"IFERROR(HLOOKUP(CI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CI612","v":0},{"$f":"IFERROR(HLOOKUP(CJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CJ612","v":0},{"$f":"IFERROR(HLOOKUP(CK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CK612","v":0},{"$f":"IFERROR(HLOOKUP(CL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CL612","v":0},{"$f":"IFERROR(HLOOKUP(CM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CM612","v":0},{"$f":"IFERROR(HLOOKUP(CN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CN612","v":0},{"$f":"IFERROR(HLOOKUP(CO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CO612","v":0},{"$f":"IFERROR(HLOOKUP(CP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CP612","v":0},{"$f":"IFERROR(HLOOKUP(CQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CQ612","v":0},{"$f":"IFERROR(HLOOKUP(CR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CR612","v":0},{"$f":"IFERROR(HLOOKUP(CS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CS612","v":0},{"$f":"IFERROR(HLOOKUP(CT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CT612","v":0},{"$f":"IFERROR(HLOOKUP(CU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CU612","v":0},{"$f":"IFERROR(HLOOKUP(CV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CV612","v":0},{"$f":"IFERROR(HLOOKUP(CW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CW612","v":0},{"$f":"IFERROR(HLOOKUP(CX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CX612","v":0},{"$f":"IFERROR(HLOOKUP(CY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CY612","v":0},{"$f":"IFERROR(HLOOKUP(CZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*CZ612","v":0},{"$f":"IFERROR(HLOOKUP(DA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DA612","v":0},{"$f":"IFERROR(HLOOKUP(DB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DB612","v":0},{"$f":"IFERROR(HLOOKUP(DC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DC612","v":0},{"$f":"IFERROR(HLOOKUP(DD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DD612","v":0},{"$f":"IFERROR(HLOOKUP(DE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DE612","v":0},{"$f":"IFERROR(HLOOKUP(DF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DF612","v":0},{"$f":"IFERROR(HLOOKUP(DG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DG612","v":0},{"$f":"IFERROR(HLOOKUP(DH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DH612","v":0},{"$f":"IFERROR(HLOOKUP(DI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DI612","v":0},{"$f":"IFERROR(HLOOKUP(DJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DJ612","v":0},{"$f":"IFERROR(HLOOKUP(DK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DK612","v":0},{"$f":"IFERROR(HLOOKUP(DL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DL612","v":0},{"$f":"IFERROR(HLOOKUP(DM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DM612","v":0},{"$f":"IFERROR(HLOOKUP(DN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DN612","v":0},{"$f":"IFERROR(HLOOKUP(DO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DO612","v":0},{"$f":"IFERROR(HLOOKUP(DP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DP612","v":0},{"$f":"IFERROR(HLOOKUP(DQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DQ612","v":0},{"$f":"IFERROR(HLOOKUP(DR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DR612","v":0},{"$f":"IFERROR(HLOOKUP(DS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DS612","v":0},{"$f":"IFERROR(HLOOKUP(DT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DT612","v":0},{"$f":"IFERROR(HLOOKUP(DU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DU612","v":0},{"$f":"IFERROR(HLOOKUP(DV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DV612","v":0},{"$f":"IFERROR(HLOOKUP(DW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DW612","v":0},{"$f":"IFERROR(HLOOKUP(DX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DX612","v":0},{"$f":"IFERROR(HLOOKUP(DY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DY612","v":0},{"$f":"IFERROR(HLOOKUP(DZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*DZ612","v":0},{"$f":"IFERROR(HLOOKUP(EA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EA612","v":0},{"$f":"IFERROR(HLOOKUP(EB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EB612","v":0},{"$f":"IFERROR(HLOOKUP(EC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EC612","v":0},{"$f":"IFERROR(HLOOKUP(ED488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*ED612","v":0},{"$f":"IFERROR(HLOOKUP(EE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EE612","v":0},{"$f":"IFERROR(HLOOKUP(EF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EF612","v":0},{"$f":"IFERROR(HLOOKUP(EG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EG612","v":0},{"$f":"IFERROR(HLOOKUP(EH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EH612","v":0},{"$f":"IFERROR(HLOOKUP(EI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EI612","v":0},{"$f":"IFERROR(HLOOKUP(EJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EJ612","v":0},{"$f":"IFERROR(HLOOKUP(EK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EK612","v":0},{"$f":"IFERROR(HLOOKUP(EL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EL612","v":0},{"$f":"IFERROR(HLOOKUP(EM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EM612","v":0},{"$f":"IFERROR(HLOOKUP(EN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EN612","v":0},{"$f":"IFERROR(HLOOKUP(EO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EO612","v":0},{"$f":"IFERROR(HLOOKUP(EP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EP612","v":0},{"$f":"IFERROR(HLOOKUP(EQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EQ612","v":0},{"$f":"IFERROR(HLOOKUP(ER488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*ER612","v":0},{"$f":"IFERROR(HLOOKUP(ES488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*ES612","v":0},{"$f":"IFERROR(HLOOKUP(ET488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*ET612","v":0},{"$f":"IFERROR(HLOOKUP(EU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EU612","v":0},{"$f":"IFERROR(HLOOKUP(EV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EV612","v":0},{"$f":"IFERROR(HLOOKUP(EW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EW612","v":0},{"$f":"IFERROR(HLOOKUP(EX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EX612","v":0},{"$f":"IFERROR(HLOOKUP(EY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EY612","v":0},{"$f":"IFERROR(HLOOKUP(EZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*EZ612","v":0},{"$f":"IFERROR(HLOOKUP(FA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FA612","v":0},{"$f":"IFERROR(HLOOKUP(FB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FB612","v":0},{"$f":"IFERROR(HLOOKUP(FC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FC612","v":0},{"$f":"IFERROR(HLOOKUP(FD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FD612","v":0},{"$f":"IFERROR(HLOOKUP(FE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FE612","v":0},{"$f":"IFERROR(HLOOKUP(FF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FF612","v":0},{"$f":"IFERROR(HLOOKUP(FG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FG612","v":0},{"$f":"IFERROR(HLOOKUP(FH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FH612","v":0},{"$f":"IFERROR(HLOOKUP(FI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FI612","v":0},{"$f":"IFERROR(HLOOKUP(FJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FJ612","v":0},{"$f":"IFERROR(HLOOKUP(FK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FK612","v":0},{"$f":"IFERROR(HLOOKUP(FL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FL612","v":0},{"$f":"IFERROR(HLOOKUP(FM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FM612","v":0},{"$f":"IFERROR(HLOOKUP(FN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FN612","v":0},{"$f":"IFERROR(HLOOKUP(FO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FO612","v":0},{"$f":"IFERROR(HLOOKUP(FP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FP612","v":0},{"$f":"IFERROR(HLOOKUP(FQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FQ612","v":0},{"$f":"IFERROR(HLOOKUP(FR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FR612","v":0},{"$f":"IFERROR(HLOOKUP(FS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FS612","v":0},{"$f":"IFERROR(HLOOKUP(FT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FT612","v":0},{"$f":"IFERROR(HLOOKUP(FU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FU612","v":0},{"$f":"IFERROR(HLOOKUP(FV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FV612","v":0},{"$f":"IFERROR(HLOOKUP(FW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FW612","v":0},{"$f":"IFERROR(HLOOKUP(FX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FX612","v":0},{"$f":"IFERROR(HLOOKUP(FY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FY612","v":0},{"$f":"IFERROR(HLOOKUP(FZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*FZ612","v":0},{"$f":"IFERROR(HLOOKUP(GA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GA612","v":0},{"$f":"IFERROR(HLOOKUP(GB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GB612","v":0},{"$f":"IFERROR(HLOOKUP(GC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GC612","v":0},{"$f":"IFERROR(HLOOKUP(GD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GD612","v":0},{"$f":"IFERROR(HLOOKUP(GE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GE612","v":0},{"$f":"IFERROR(HLOOKUP(GF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GF612","v":0},{"$f":"IFERROR(HLOOKUP(GG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GG612","v":0},{"$f":"IFERROR(HLOOKUP(GH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GH612","v":0},{"$f":"IFERROR(HLOOKUP(GI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GI612","v":0},{"$f":"IFERROR(HLOOKUP(GJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GJ612","v":0},{"$f":"IFERROR(HLOOKUP(GK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GK612","v":0},{"$f":"IFERROR(HLOOKUP(GL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GL612","v":0},{"$f":"IFERROR(HLOOKUP(GM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GM612","v":0},{"$f":"IFERROR(HLOOKUP(GN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GN612","v":0},{"$f":"IFERROR(HLOOKUP(GO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GO612","v":0},{"$f":"IFERROR(HLOOKUP(GP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GP612","v":0},{"$f":"IFERROR(HLOOKUP(GQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GQ612","v":0},{"$f":"IFERROR(HLOOKUP(GR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GR612","v":0},{"$f":"IFERROR(HLOOKUP(GS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GS612","v":0},{"$f":"IFERROR(HLOOKUP(GT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GT612","v":0},{"$f":"IFERROR(HLOOKUP(GU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GU612","v":0},{"$f":"IFERROR(HLOOKUP(GV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GV612","v":0},{"$f":"IFERROR(HLOOKUP(GW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GW612","v":0},{"$f":"IFERROR(HLOOKUP(GX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GX612","v":0},{"$f":"IFERROR(HLOOKUP(GY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GY612","v":0},{"$f":"IFERROR(HLOOKUP(GZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*GZ612","v":0},{"$f":"IFERROR(HLOOKUP(HA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HA612","v":0},{"$f":"IFERROR(HLOOKUP(HB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HB612","v":0},{"$f":"IFERROR(HLOOKUP(HC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HC612","v":0},{"$f":"IFERROR(HLOOKUP(HD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HD612","v":0},{"$f":"IFERROR(HLOOKUP(HE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HE612","v":0},{"$f":"IFERROR(HLOOKUP(HF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HF612","v":0},{"$f":"IFERROR(HLOOKUP(HG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HG612","v":0},{"$f":"IFERROR(HLOOKUP(HH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HH612","v":0},{"$f":"IFERROR(HLOOKUP(HI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HI612","v":0},{"$f":"IFERROR(HLOOKUP(HJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HJ612","v":0},{"$f":"IFERROR(HLOOKUP(HK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HK612","v":0},{"$f":"IFERROR(HLOOKUP(HL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HL612","v":0},{"$f":"IFERROR(HLOOKUP(HM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HM612","v":0},{"$f":"IFERROR(HLOOKUP(HN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HN612","v":0},{"$f":"IFERROR(HLOOKUP(HO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HO612","v":0},{"$f":"IFERROR(HLOOKUP(HP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HP612","v":0},{"$f":"IFERROR(HLOOKUP(HQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HQ612","v":0},{"$f":"IFERROR(HLOOKUP(HR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HR612","v":0},{"$f":"IFERROR(HLOOKUP(HS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HS612","v":0},{"$f":"IFERROR(HLOOKUP(HT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HT612","v":0},{"$f":"IFERROR(HLOOKUP(HU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HU612","v":0},{"$f":"IFERROR(HLOOKUP(HV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HV612","v":0},{"$f":"IFERROR(HLOOKUP(HW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HW612","v":0},{"$f":"IFERROR(HLOOKUP(HX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HX612","v":0},{"$f":"IFERROR(HLOOKUP(HY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HY612","v":0},{"$f":"IFERROR(HLOOKUP(HZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*HZ612","v":0},{"$f":"IFERROR(HLOOKUP(IA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IA612","v":0},{"$f":"IFERROR(HLOOKUP(IB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IB612","v":0},{"$f":"IFERROR(HLOOKUP(IC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IC612","v":0},{"$f":"IFERROR(HLOOKUP(ID488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*ID612","v":0},{"$f":"IFERROR(HLOOKUP(IE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IE612","v":0},{"$f":"IFERROR(HLOOKUP(IF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IF612","v":0},{"$f":"IFERROR(HLOOKUP(IG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IG612","v":0},{"$f":"IFERROR(HLOOKUP(IH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IH612","v":0},{"$f":"IFERROR(HLOOKUP(II488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*II612","v":0},{"$f":"IFERROR(HLOOKUP(IJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IJ612","v":0},{"$f":"IFERROR(HLOOKUP(IK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IK612","v":0},{"$f":"IFERROR(HLOOKUP(IL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IL612","v":0},{"$f":"IFERROR(HLOOKUP(IM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IM612","v":0},{"$f":"IFERROR(HLOOKUP(IN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IN612","v":0},{"$f":"IFERROR(HLOOKUP(IO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IO612","v":0},{"$f":"IFERROR(HLOOKUP(IP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IP612","v":0},{"$f":"IFERROR(HLOOKUP(IQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IQ612","v":0},{"$f":"IFERROR(HLOOKUP(IR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IR612","v":0},{"$f":"IFERROR(HLOOKUP(IS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IS612","v":0},{"$f":"IFERROR(HLOOKUP(IT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IT612","v":0},{"$f":"IFERROR(HLOOKUP(IU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IU612","v":0},{"$f":"IFERROR(HLOOKUP(IV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IV612","v":0},{"$f":"IFERROR(HLOOKUP(IW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IW612","v":0},{"$f":"IFERROR(HLOOKUP(IX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IX612","v":0},{"$f":"IFERROR(HLOOKUP(IY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IY612","v":0},{"$f":"IFERROR(HLOOKUP(IZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*IZ612","v":0},{"$f":"IFERROR(HLOOKUP(JA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JA612","v":0},{"$f":"IFERROR(HLOOKUP(JB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JB612","v":0},{"$f":"IFERROR(HLOOKUP(JC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JC612","v":0},{"$f":"IFERROR(HLOOKUP(JD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JD612","v":0},{"$f":"IFERROR(HLOOKUP(JE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JE612","v":0},{"$f":"IFERROR(HLOOKUP(JF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JF612","v":0},{"$f":"IFERROR(HLOOKUP(JG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JG612","v":0},{"$f":"IFERROR(HLOOKUP(JH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JH612","v":0},{"$f":"IFERROR(HLOOKUP(JI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JI612","v":0},{"$f":"IFERROR(HLOOKUP(JJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JJ612","v":0},{"$f":"IFERROR(HLOOKUP(JK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JK612","v":0},{"$f":"IFERROR(HLOOKUP(JL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JL612","v":0},{"$f":"IFERROR(HLOOKUP(JM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JM612","v":0},{"$f":"IFERROR(HLOOKUP(JN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JN612","v":0},{"$f":"IFERROR(HLOOKUP(JO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JO612","v":0},{"$f":"IFERROR(HLOOKUP(JP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JP612","v":0},{"$f":"IFERROR(HLOOKUP(JQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JQ612","v":0},{"$f":"IFERROR(HLOOKUP(JR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JR612","v":0},{"$f":"IFERROR(HLOOKUP(JS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JS612","v":0},{"$f":"IFERROR(HLOOKUP(JT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JT612","v":0},{"$f":"IFERROR(HLOOKUP(JU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JU612","v":0},{"$f":"IFERROR(HLOOKUP(JV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JV612","v":0},{"$f":"IFERROR(HLOOKUP(JW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JW612","v":0},{"$f":"IFERROR(HLOOKUP(JX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JX612","v":0},{"$f":"IFERROR(HLOOKUP(JY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JY612","v":0},{"$f":"IFERROR(HLOOKUP(JZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*JZ612","v":0},{"$f":"IFERROR(HLOOKUP(KA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KA612","v":0},{"$f":"IFERROR(HLOOKUP(KB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KB612","v":0},{"$f":"IFERROR(HLOOKUP(KC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KC612","v":0},{"$f":"IFERROR(HLOOKUP(KD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KD612","v":0},{"$f":"IFERROR(HLOOKUP(KE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KE612","v":0},{"$f":"IFERROR(HLOOKUP(KF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KF612","v":0},{"$f":"IFERROR(HLOOKUP(KG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KG612","v":0},{"$f":"IFERROR(HLOOKUP(KH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KH612","v":0},{"$f":"IFERROR(HLOOKUP(KI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KI612","v":0},{"$f":"IFERROR(HLOOKUP(KJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KJ612","v":0},{"$f":"IFERROR(HLOOKUP(KK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KK612","v":0},{"$f":"IFERROR(HLOOKUP(KL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KL612","v":0},{"$f":"IFERROR(HLOOKUP(KM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KM612","v":0},{"$f":"IFERROR(HLOOKUP(KN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KN612","v":0},{"$f":"IFERROR(HLOOKUP(KO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KO612","v":0},{"$f":"IFERROR(HLOOKUP(KP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KP612","v":0},{"$f":"IFERROR(HLOOKUP(KQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KQ612","v":0},{"$f":"IFERROR(HLOOKUP(KR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KR612","v":0},{"$f":"IFERROR(HLOOKUP(KS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KS612","v":0},{"$f":"IFERROR(HLOOKUP(KT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KT612","v":0},{"$f":"IFERROR(HLOOKUP(KU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KU612","v":0},{"$f":"IFERROR(HLOOKUP(KV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KV612","v":0},{"$f":"IFERROR(HLOOKUP(KW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KW612","v":0},{"$f":"IFERROR(HLOOKUP(KX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KX612","v":0},{"$f":"IFERROR(HLOOKUP(KY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KY612","v":0},{"$f":"IFERROR(HLOOKUP(KZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*KZ612","v":0},{"$f":"IFERROR(HLOOKUP(LA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LA612","v":0},{"$f":"IFERROR(HLOOKUP(LB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LB612","v":0},{"$f":"IFERROR(HLOOKUP(LC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LC612","v":0},{"$f":"IFERROR(HLOOKUP(LD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LD612","v":0},{"$f":"IFERROR(HLOOKUP(LE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LE612","v":0},{"$f":"IFERROR(HLOOKUP(LF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LF612","v":0},{"$f":"IFERROR(HLOOKUP(LG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LG612","v":0},{"$f":"IFERROR(HLOOKUP(LH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LH612","v":0},{"$f":"IFERROR(HLOOKUP(LI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LI612","v":0},{"$f":"IFERROR(HLOOKUP(LJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LJ612","v":0},{"$f":"IFERROR(HLOOKUP(LK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LK612","v":0},{"$f":"IFERROR(HLOOKUP(LL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LL612","v":0},{"$f":"IFERROR(HLOOKUP(LM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LM612","v":0},{"$f":"IFERROR(HLOOKUP(LN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LN612","v":0},{"$f":"IFERROR(HLOOKUP(LO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LO612","v":0},{"$f":"IFERROR(HLOOKUP(LP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LP612","v":0},{"$f":"IFERROR(HLOOKUP(LQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LQ612","v":0},{"$f":"IFERROR(HLOOKUP(LR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LR612","v":0},{"$f":"IFERROR(HLOOKUP(LS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LS612","v":0},{"$f":"IFERROR(HLOOKUP(LT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LT612","v":0},{"$f":"IFERROR(HLOOKUP(LU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LU612","v":0},{"$f":"IFERROR(HLOOKUP(LV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LV612","v":0},{"$f":"IFERROR(HLOOKUP(LW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LW612","v":0},{"$f":"IFERROR(HLOOKUP(LX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LX612","v":0},{"$f":"IFERROR(HLOOKUP(LY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LY612","v":0},{"$f":"IFERROR(HLOOKUP(LZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*LZ612","v":0},{"$f":"IFERROR(HLOOKUP(MA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MA612","v":0},{"$f":"IFERROR(HLOOKUP(MB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MB612","v":0},{"$f":"IFERROR(HLOOKUP(MC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MC612","v":0},{"$f":"IFERROR(HLOOKUP(MD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MD612","v":0},{"$f":"IFERROR(HLOOKUP(ME488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*ME612","v":0},{"$f":"IFERROR(HLOOKUP(MF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MF612","v":0},{"$f":"IFERROR(HLOOKUP(MG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MG612","v":0},{"$f":"IFERROR(HLOOKUP(MH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MH612","v":0},{"$f":"IFERROR(HLOOKUP(MI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MI612","v":0},{"$f":"IFERROR(HLOOKUP(MJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MJ612","v":0},{"$f":"IFERROR(HLOOKUP(MK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MK612","v":0},{"$f":"IFERROR(HLOOKUP(ML488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*ML612","v":0},{"$f":"IFERROR(HLOOKUP(MM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MM612","v":0},{"$f":"IFERROR(HLOOKUP(MN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MN612","v":0},{"$f":"IFERROR(HLOOKUP(MO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MO612","v":0},{"$f":"IFERROR(HLOOKUP(MP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MP612","v":0},{"$f":"IFERROR(HLOOKUP(MQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MQ612","v":0},{"$f":"IFERROR(HLOOKUP(MR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MR612","v":0},{"$f":"IFERROR(HLOOKUP(MS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MS612","v":0},{"$f":"IFERROR(HLOOKUP(MT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MT612","v":0},{"$f":"IFERROR(HLOOKUP(MU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MU612","v":0},{"$f":"IFERROR(HLOOKUP(MV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MV612","v":0},{"$f":"IFERROR(HLOOKUP(MW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MW612","v":0},{"$f":"IFERROR(HLOOKUP(MX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MX612","v":0},{"$f":"IFERROR(HLOOKUP(MY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MY612","v":0},{"$f":"IFERROR(HLOOKUP(MZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*MZ612","v":0},{"$f":"IFERROR(HLOOKUP(NA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NA612","v":0},{"$f":"IFERROR(HLOOKUP(NB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NB612","v":0},{"$f":"IFERROR(HLOOKUP(NC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NC612","v":0},{"$f":"IFERROR(HLOOKUP(ND488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*ND612","v":0},{"$f":"IFERROR(HLOOKUP(NE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NE612","v":0},{"$f":"IFERROR(HLOOKUP(NF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NF612","v":0},{"$f":"IFERROR(HLOOKUP(NG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NG612","v":0},{"$f":"IFERROR(HLOOKUP(NH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NH612","v":0},{"$f":"IFERROR(HLOOKUP(NI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NI612","v":0},{"$f":"IFERROR(HLOOKUP(NJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NJ612","v":0},{"$f":"IFERROR(HLOOKUP(NK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NK612","v":0},{"$f":"IFERROR(HLOOKUP(NL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NL612","v":0},{"$f":"IFERROR(HLOOKUP(NM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NM612","v":0},{"$f":"IFERROR(HLOOKUP(NN488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NN612","v":0},{"$f":"IFERROR(HLOOKUP(NO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NO612","v":0},{"$f":"IFERROR(HLOOKUP(NP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NP612","v":0},{"$f":"IFERROR(HLOOKUP(NQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NQ612","v":0},{"$f":"IFERROR(HLOOKUP(NR488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NR612","v":0},{"$f":"IFERROR(HLOOKUP(NS488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NS612","v":0},{"$f":"IFERROR(HLOOKUP(NT488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NT612","v":0},{"$f":"IFERROR(HLOOKUP(NU488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NU612","v":0},{"$f":"IFERROR(HLOOKUP(NV488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NV612","v":0},{"$f":"IFERROR(HLOOKUP(NW488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NW612","v":0},{"$f":"IFERROR(HLOOKUP(NX488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NX612","v":0},{"$f":"IFERROR(HLOOKUP(NY488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NY612","v":0},{"$f":"IFERROR(HLOOKUP(NZ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*NZ612","v":0},{"$f":"IFERROR(HLOOKUP(OA488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OA612","v":0},{"$f":"IFERROR(HLOOKUP(OB488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OB612","v":0},{"$f":"IFERROR(HLOOKUP(OC488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OC612","v":0},{"$f":"IFERROR(HLOOKUP(OD488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OD612","v":0},{"$f":"IFERROR(HLOOKUP(OE488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OE612","v":0},{"$f":"IFERROR(HLOOKUP(OF488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OF612","v":0},{"$f":"IFERROR(HLOOKUP(OG488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OG612","v":0},{"$f":"IFERROR(HLOOKUP(OH488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OH612","v":0},{"$f":"IFERROR(HLOOKUP(OI488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OI612","v":0},{"$f":"IFERROR(HLOOKUP(OJ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OJ612","v":0},{"$f":"IFERROR(HLOOKUP(OK488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OK612","v":0},{"$f":"IFERROR(HLOOKUP(OL488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OL612","v":0},{"$f":"IFERROR(HLOOKUP(OM488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OM612","v":0},{"$f":"IFERROR(HLOOKUP(ON488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*ON612","v":0},{"$f":"IFERROR(HLOOKUP(OO488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OO612","v":0},{"$f":"IFERROR(HLOOKUP(OP488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OP612","v":0},{"$f":"IFERROR(HLOOKUP(OQ488, 'Constant Inputs - Operation'!387:388, 14, FALSE), 0)*OQ612","v":0}]
[]
[null,null,"Capital Expenditure",null,null,"USD",{"$f":"'Constant Inputs - Operation'!#REF!+'Constant Inputs - Operation'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"G618/'Constant Inputs - Operation'!G93","v":{"$error":"#REF!"}},null,{"$f":"SUM(M618:KZ618)","v":0}]
[]
[null,null,"Operations & maintenance - FIX",null,null,null,null,null,null,null,{"$f":"SUM(M620:KZ620)","v":0},null,{"$f":"-IFERROR(HLOOKUP(M488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*M612","v":0},{"$f":"-IFERROR(HLOOKUP(N488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*N612","v":0},{"$f":"-IFERROR(HLOOKUP(O488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*O612","v":0},{"$f":"-IFERROR(HLOOKUP(P488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*P612","v":0},{"$f":"-IFERROR(HLOOKUP(Q488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*Q612","v":0},{"$f":"-IFERROR(HLOOKUP(R488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*R612","v":0},{"$f":"-IFERROR(HLOOKUP(S488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*S612","v":0},{"$f":"-IFERROR(HLOOKUP(T488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*T612","v":0},{"$f":"-IFERROR(HLOOKUP(U488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*U612","v":0},{"$f":"-IFERROR(HLOOKUP(V488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*V612","v":0},{"$f":"-IFERROR(HLOOKUP(W488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*W612","v":0},{"$f":"-IFERROR(HLOOKUP(X488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*X612","v":0},{"$f":"-IFERROR(HLOOKUP(Y488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*Y612","v":0},{"$f":"-IFERROR(HLOOKUP(Z488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*Z612","v":0},{"$f":"-IFERROR(HLOOKUP(AA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AA612","v":0},{"$f":"-IFERROR(HLOOKUP(AB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AB612","v":0},{"$f":"-IFERROR(HLOOKUP(AC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AC612","v":0},{"$f":"-IFERROR(HLOOKUP(AD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AD612","v":0},{"$f":"-IFERROR(HLOOKUP(AE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AE612","v":0},{"$f":"-IFERROR(HLOOKUP(AF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AF612","v":0},{"$f":"-IFERROR(HLOOKUP(AG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AG612","v":0},{"$f":"-IFERROR(HLOOKUP(AH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AH612","v":0},{"$f":"-IFERROR(HLOOKUP(AI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AI612","v":0},{"$f":"-IFERROR(HLOOKUP(AJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AJ612","v":0},{"$f":"-IFERROR(HLOOKUP(AK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AK612","v":0},{"$f":"-IFERROR(HLOOKUP(AL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AL612","v":0},{"$f":"-IFERROR(HLOOKUP(AM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AM612","v":0},{"$f":"-IFERROR(HLOOKUP(AN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AN612","v":0},{"$f":"-IFERROR(HLOOKUP(AO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AO612","v":0},{"$f":"-IFERROR(HLOOKUP(AP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AP612","v":0},{"$f":"-IFERROR(HLOOKUP(AQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AQ612","v":0},{"$f":"-IFERROR(HLOOKUP(AR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AR612","v":0},{"$f":"-IFERROR(HLOOKUP(AS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AS612","v":0},{"$f":"-IFERROR(HLOOKUP(AT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AT612","v":0},{"$f":"-IFERROR(HLOOKUP(AU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AU612","v":0},{"$f":"-IFERROR(HLOOKUP(AV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AV612","v":0},{"$f":"-IFERROR(HLOOKUP(AW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AW612","v":0},{"$f":"-IFERROR(HLOOKUP(AX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AX612","v":0},{"$f":"-IFERROR(HLOOKUP(AY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AY612","v":0},{"$f":"-IFERROR(HLOOKUP(AZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*AZ612","v":0},{"$f":"-IFERROR(HLOOKUP(BA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BA612","v":0},{"$f":"-IFERROR(HLOOKUP(BB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BB612","v":0},{"$f":"-IFERROR(HLOOKUP(BC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BC612","v":0},{"$f":"-IFERROR(HLOOKUP(BD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BD612","v":0},{"$f":"-IFERROR(HLOOKUP(BE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BE612","v":0},{"$f":"-IFERROR(HLOOKUP(BF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BF612","v":0},{"$f":"-IFERROR(HLOOKUP(BG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BG612","v":0},{"$f":"-IFERROR(HLOOKUP(BH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BH612","v":0},{"$f":"-IFERROR(HLOOKUP(BI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BI612","v":0},{"$f":"-IFERROR(HLOOKUP(BJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BJ612","v":0},{"$f":"-IFERROR(HLOOKUP(BK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BK612","v":0},{"$f":"-IFERROR(HLOOKUP(BL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BL612","v":0},{"$f":"-IFERROR(HLOOKUP(BM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BM612","v":0},{"$f":"-IFERROR(HLOOKUP(BN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BN612","v":0},{"$f":"-IFERROR(HLOOKUP(BO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BO612","v":0},{"$f":"-IFERROR(HLOOKUP(BP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BP612","v":0},{"$f":"-IFERROR(HLOOKUP(BQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BQ612","v":0},{"$f":"-IFERROR(HLOOKUP(BR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BR612","v":0},{"$f":"-IFERROR(HLOOKUP(BS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BS612","v":0},{"$f":"-IFERROR(HLOOKUP(BT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BT612","v":0},{"$f":"-IFERROR(HLOOKUP(BU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BU612","v":0},{"$f":"-IFERROR(HLOOKUP(BV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BV612","v":0},{"$f":"-IFERROR(HLOOKUP(BW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BW612","v":0},{"$f":"-IFERROR(HLOOKUP(BX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BX612","v":0},{"$f":"-IFERROR(HLOOKUP(BY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BY612","v":0},{"$f":"-IFERROR(HLOOKUP(BZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*BZ612","v":0},{"$f":"-IFERROR(HLOOKUP(CA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CA612","v":0},{"$f":"-IFERROR(HLOOKUP(CB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CB612","v":0},{"$f":"-IFERROR(HLOOKUP(CC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CC612","v":0},{"$f":"-IFERROR(HLOOKUP(CD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CD612","v":0},{"$f":"-IFERROR(HLOOKUP(CE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CE612","v":0},{"$f":"-IFERROR(HLOOKUP(CF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CF612","v":0},{"$f":"-IFERROR(HLOOKUP(CG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CG612","v":0},{"$f":"-IFERROR(HLOOKUP(CH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CH612","v":0},{"$f":"-IFERROR(HLOOKUP(CI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CI612","v":0},{"$f":"-IFERROR(HLOOKUP(CJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CJ612","v":0},{"$f":"-IFERROR(HLOOKUP(CK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CK612","v":0},{"$f":"-IFERROR(HLOOKUP(CL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CL612","v":0},{"$f":"-IFERROR(HLOOKUP(CM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CM612","v":0},{"$f":"-IFERROR(HLOOKUP(CN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CN612","v":0},{"$f":"-IFERROR(HLOOKUP(CO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CO612","v":0},{"$f":"-IFERROR(HLOOKUP(CP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CP612","v":0},{"$f":"-IFERROR(HLOOKUP(CQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CQ612","v":0},{"$f":"-IFERROR(HLOOKUP(CR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CR612","v":0},{"$f":"-IFERROR(HLOOKUP(CS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CS612","v":0},{"$f":"-IFERROR(HLOOKUP(CT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CT612","v":0},{"$f":"-IFERROR(HLOOKUP(CU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CU612","v":0},{"$f":"-IFERROR(HLOOKUP(CV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CV612","v":0},{"$f":"-IFERROR(HLOOKUP(CW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CW612","v":0},{"$f":"-IFERROR(HLOOKUP(CX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CX612","v":0},{"$f":"-IFERROR(HLOOKUP(CY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CY612","v":0},{"$f":"-IFERROR(HLOOKUP(CZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*CZ612","v":0},{"$f":"-IFERROR(HLOOKUP(DA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DA612","v":0},{"$f":"-IFERROR(HLOOKUP(DB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DB612","v":0},{"$f":"-IFERROR(HLOOKUP(DC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DC612","v":0},{"$f":"-IFERROR(HLOOKUP(DD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DD612","v":0},{"$f":"-IFERROR(HLOOKUP(DE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DE612","v":0},{"$f":"-IFERROR(HLOOKUP(DF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DF612","v":0},{"$f":"-IFERROR(HLOOKUP(DG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DG612","v":0},{"$f":"-IFERROR(HLOOKUP(DH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DH612","v":0},{"$f":"-IFERROR(HLOOKUP(DI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DI612","v":0},{"$f":"-IFERROR(HLOOKUP(DJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DJ612","v":0},{"$f":"-IFERROR(HLOOKUP(DK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DK612","v":0},{"$f":"-IFERROR(HLOOKUP(DL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DL612","v":0},{"$f":"-IFERROR(HLOOKUP(DM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DM612","v":0},{"$f":"-IFERROR(HLOOKUP(DN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DN612","v":0},{"$f":"-IFERROR(HLOOKUP(DO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DO612","v":0},{"$f":"-IFERROR(HLOOKUP(DP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DP612","v":0},{"$f":"-IFERROR(HLOOKUP(DQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DQ612","v":0},{"$f":"-IFERROR(HLOOKUP(DR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DR612","v":0},{"$f":"-IFERROR(HLOOKUP(DS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DS612","v":0},{"$f":"-IFERROR(HLOOKUP(DT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DT612","v":0},{"$f":"-IFERROR(HLOOKUP(DU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DU612","v":0},{"$f":"-IFERROR(HLOOKUP(DV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DV612","v":0},{"$f":"-IFERROR(HLOOKUP(DW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DW612","v":0},{"$f":"-IFERROR(HLOOKUP(DX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DX612","v":0},{"$f":"-IFERROR(HLOOKUP(DY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DY612","v":0},{"$f":"-IFERROR(HLOOKUP(DZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*DZ612","v":0},{"$f":"-IFERROR(HLOOKUP(EA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EA612","v":0},{"$f":"-IFERROR(HLOOKUP(EB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EB612","v":0},{"$f":"-IFERROR(HLOOKUP(EC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EC612","v":0},{"$f":"-IFERROR(HLOOKUP(ED488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*ED612","v":0},{"$f":"-IFERROR(HLOOKUP(EE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EE612","v":0},{"$f":"-IFERROR(HLOOKUP(EF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EF612","v":0},{"$f":"-IFERROR(HLOOKUP(EG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EG612","v":0},{"$f":"-IFERROR(HLOOKUP(EH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EH612","v":0},{"$f":"-IFERROR(HLOOKUP(EI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EI612","v":0},{"$f":"-IFERROR(HLOOKUP(EJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EJ612","v":0},{"$f":"-IFERROR(HLOOKUP(EK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EK612","v":0},{"$f":"-IFERROR(HLOOKUP(EL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EL612","v":0},{"$f":"-IFERROR(HLOOKUP(EM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EM612","v":0},{"$f":"-IFERROR(HLOOKUP(EN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EN612","v":0},{"$f":"-IFERROR(HLOOKUP(EO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EO612","v":0},{"$f":"-IFERROR(HLOOKUP(EP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EP612","v":0},{"$f":"-IFERROR(HLOOKUP(EQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EQ612","v":0},{"$f":"-IFERROR(HLOOKUP(ER488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*ER612","v":0},{"$f":"-IFERROR(HLOOKUP(ES488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*ES612","v":0},{"$f":"-IFERROR(HLOOKUP(ET488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*ET612","v":0},{"$f":"-IFERROR(HLOOKUP(EU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EU612","v":0},{"$f":"-IFERROR(HLOOKUP(EV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EV612","v":0},{"$f":"-IFERROR(HLOOKUP(EW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EW612","v":0},{"$f":"-IFERROR(HLOOKUP(EX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EX612","v":0},{"$f":"-IFERROR(HLOOKUP(EY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EY612","v":0},{"$f":"-IFERROR(HLOOKUP(EZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*EZ612","v":0},{"$f":"-IFERROR(HLOOKUP(FA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FA612","v":0},{"$f":"-IFERROR(HLOOKUP(FB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FB612","v":0},{"$f":"-IFERROR(HLOOKUP(FC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FC612","v":0},{"$f":"-IFERROR(HLOOKUP(FD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FD612","v":0},{"$f":"-IFERROR(HLOOKUP(FE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FE612","v":0},{"$f":"-IFERROR(HLOOKUP(FF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FF612","v":0},{"$f":"-IFERROR(HLOOKUP(FG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FG612","v":0},{"$f":"-IFERROR(HLOOKUP(FH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FH612","v":0},{"$f":"-IFERROR(HLOOKUP(FI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FI612","v":0},{"$f":"-IFERROR(HLOOKUP(FJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FJ612","v":0},{"$f":"-IFERROR(HLOOKUP(FK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FK612","v":0},{"$f":"-IFERROR(HLOOKUP(FL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FL612","v":0},{"$f":"-IFERROR(HLOOKUP(FM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FM612","v":0},{"$f":"-IFERROR(HLOOKUP(FN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FN612","v":0},{"$f":"-IFERROR(HLOOKUP(FO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FO612","v":0},{"$f":"-IFERROR(HLOOKUP(FP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FP612","v":0},{"$f":"-IFERROR(HLOOKUP(FQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FQ612","v":0},{"$f":"-IFERROR(HLOOKUP(FR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FR612","v":0},{"$f":"-IFERROR(HLOOKUP(FS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FS612","v":0},{"$f":"-IFERROR(HLOOKUP(FT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FT612","v":0},{"$f":"-IFERROR(HLOOKUP(FU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FU612","v":0},{"$f":"-IFERROR(HLOOKUP(FV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FV612","v":0},{"$f":"-IFERROR(HLOOKUP(FW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FW612","v":0},{"$f":"-IFERROR(HLOOKUP(FX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FX612","v":0},{"$f":"-IFERROR(HLOOKUP(FY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FY612","v":0},{"$f":"-IFERROR(HLOOKUP(FZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*FZ612","v":0},{"$f":"-IFERROR(HLOOKUP(GA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GA612","v":0},{"$f":"-IFERROR(HLOOKUP(GB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GB612","v":0},{"$f":"-IFERROR(HLOOKUP(GC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GC612","v":0},{"$f":"-IFERROR(HLOOKUP(GD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GD612","v":0},{"$f":"-IFERROR(HLOOKUP(GE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GE612","v":0},{"$f":"-IFERROR(HLOOKUP(GF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GF612","v":0},{"$f":"-IFERROR(HLOOKUP(GG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GG612","v":0},{"$f":"-IFERROR(HLOOKUP(GH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GH612","v":0},{"$f":"-IFERROR(HLOOKUP(GI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GI612","v":0},{"$f":"-IFERROR(HLOOKUP(GJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GJ612","v":0},{"$f":"-IFERROR(HLOOKUP(GK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GK612","v":0},{"$f":"-IFERROR(HLOOKUP(GL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GL612","v":0},{"$f":"-IFERROR(HLOOKUP(GM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GM612","v":0},{"$f":"-IFERROR(HLOOKUP(GN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GN612","v":0},{"$f":"-IFERROR(HLOOKUP(GO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GO612","v":0},{"$f":"-IFERROR(HLOOKUP(GP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GP612","v":0},{"$f":"-IFERROR(HLOOKUP(GQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GQ612","v":0},{"$f":"-IFERROR(HLOOKUP(GR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GR612","v":0},{"$f":"-IFERROR(HLOOKUP(GS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GS612","v":0},{"$f":"-IFERROR(HLOOKUP(GT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GT612","v":0},{"$f":"-IFERROR(HLOOKUP(GU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GU612","v":0},{"$f":"-IFERROR(HLOOKUP(GV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GV612","v":0},{"$f":"-IFERROR(HLOOKUP(GW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GW612","v":0},{"$f":"-IFERROR(HLOOKUP(GX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GX612","v":0},{"$f":"-IFERROR(HLOOKUP(GY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GY612","v":0},{"$f":"-IFERROR(HLOOKUP(GZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*GZ612","v":0},{"$f":"-IFERROR(HLOOKUP(HA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HA612","v":0},{"$f":"-IFERROR(HLOOKUP(HB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HB612","v":0},{"$f":"-IFERROR(HLOOKUP(HC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HC612","v":0},{"$f":"-IFERROR(HLOOKUP(HD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HD612","v":0},{"$f":"-IFERROR(HLOOKUP(HE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HE612","v":0},{"$f":"-IFERROR(HLOOKUP(HF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HF612","v":0},{"$f":"-IFERROR(HLOOKUP(HG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HG612","v":0},{"$f":"-IFERROR(HLOOKUP(HH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HH612","v":0},{"$f":"-IFERROR(HLOOKUP(HI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HI612","v":0},{"$f":"-IFERROR(HLOOKUP(HJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HJ612","v":0},{"$f":"-IFERROR(HLOOKUP(HK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HK612","v":0},{"$f":"-IFERROR(HLOOKUP(HL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HL612","v":0},{"$f":"-IFERROR(HLOOKUP(HM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HM612","v":0},{"$f":"-IFERROR(HLOOKUP(HN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HN612","v":0},{"$f":"-IFERROR(HLOOKUP(HO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HO612","v":0},{"$f":"-IFERROR(HLOOKUP(HP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HP612","v":0},{"$f":"-IFERROR(HLOOKUP(HQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HQ612","v":0},{"$f":"-IFERROR(HLOOKUP(HR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HR612","v":0},{"$f":"-IFERROR(HLOOKUP(HS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HS612","v":0},{"$f":"-IFERROR(HLOOKUP(HT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HT612","v":0},{"$f":"-IFERROR(HLOOKUP(HU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HU612","v":0},{"$f":"-IFERROR(HLOOKUP(HV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HV612","v":0},{"$f":"-IFERROR(HLOOKUP(HW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HW612","v":0},{"$f":"-IFERROR(HLOOKUP(HX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HX612","v":0},{"$f":"-IFERROR(HLOOKUP(HY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HY612","v":0},{"$f":"-IFERROR(HLOOKUP(HZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*HZ612","v":0},{"$f":"-IFERROR(HLOOKUP(IA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IA612","v":0},{"$f":"-IFERROR(HLOOKUP(IB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IB612","v":0},{"$f":"-IFERROR(HLOOKUP(IC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IC612","v":0},{"$f":"-IFERROR(HLOOKUP(ID488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*ID612","v":0},{"$f":"-IFERROR(HLOOKUP(IE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IE612","v":0},{"$f":"-IFERROR(HLOOKUP(IF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IF612","v":0},{"$f":"-IFERROR(HLOOKUP(IG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IG612","v":0},{"$f":"-IFERROR(HLOOKUP(IH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IH612","v":0},{"$f":"-IFERROR(HLOOKUP(II488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*II612","v":0},{"$f":"-IFERROR(HLOOKUP(IJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IJ612","v":0},{"$f":"-IFERROR(HLOOKUP(IK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IK612","v":0},{"$f":"-IFERROR(HLOOKUP(IL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IL612","v":0},{"$f":"-IFERROR(HLOOKUP(IM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IM612","v":0},{"$f":"-IFERROR(HLOOKUP(IN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IN612","v":0},{"$f":"-IFERROR(HLOOKUP(IO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IO612","v":0},{"$f":"-IFERROR(HLOOKUP(IP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IP612","v":0},{"$f":"-IFERROR(HLOOKUP(IQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IQ612","v":0},{"$f":"-IFERROR(HLOOKUP(IR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IR612","v":0},{"$f":"-IFERROR(HLOOKUP(IS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IS612","v":0},{"$f":"-IFERROR(HLOOKUP(IT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IT612","v":0},{"$f":"-IFERROR(HLOOKUP(IU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IU612","v":0},{"$f":"-IFERROR(HLOOKUP(IV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IV612","v":0},{"$f":"-IFERROR(HLOOKUP(IW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IW612","v":0},{"$f":"-IFERROR(HLOOKUP(IX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IX612","v":0},{"$f":"-IFERROR(HLOOKUP(IY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IY612","v":0},{"$f":"-IFERROR(HLOOKUP(IZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*IZ612","v":0},{"$f":"-IFERROR(HLOOKUP(JA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JA612","v":0},{"$f":"-IFERROR(HLOOKUP(JB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JB612","v":0},{"$f":"-IFERROR(HLOOKUP(JC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JC612","v":0},{"$f":"-IFERROR(HLOOKUP(JD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JD612","v":0},{"$f":"-IFERROR(HLOOKUP(JE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JE612","v":0},{"$f":"-IFERROR(HLOOKUP(JF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JF612","v":0},{"$f":"-IFERROR(HLOOKUP(JG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JG612","v":0},{"$f":"-IFERROR(HLOOKUP(JH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JH612","v":0},{"$f":"-IFERROR(HLOOKUP(JI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JI612","v":0},{"$f":"-IFERROR(HLOOKUP(JJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JJ612","v":0},{"$f":"-IFERROR(HLOOKUP(JK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JK612","v":0},{"$f":"-IFERROR(HLOOKUP(JL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JL612","v":0},{"$f":"-IFERROR(HLOOKUP(JM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JM612","v":0},{"$f":"-IFERROR(HLOOKUP(JN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JN612","v":0},{"$f":"-IFERROR(HLOOKUP(JO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JO612","v":0},{"$f":"-IFERROR(HLOOKUP(JP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JP612","v":0},{"$f":"-IFERROR(HLOOKUP(JQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JQ612","v":0},{"$f":"-IFERROR(HLOOKUP(JR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JR612","v":0},{"$f":"-IFERROR(HLOOKUP(JS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JS612","v":0},{"$f":"-IFERROR(HLOOKUP(JT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JT612","v":0},{"$f":"-IFERROR(HLOOKUP(JU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JU612","v":0},{"$f":"-IFERROR(HLOOKUP(JV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JV612","v":0},{"$f":"-IFERROR(HLOOKUP(JW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JW612","v":0},{"$f":"-IFERROR(HLOOKUP(JX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JX612","v":0},{"$f":"-IFERROR(HLOOKUP(JY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JY612","v":0},{"$f":"-IFERROR(HLOOKUP(JZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*JZ612","v":0},{"$f":"-IFERROR(HLOOKUP(KA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KA612","v":0},{"$f":"-IFERROR(HLOOKUP(KB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KB612","v":0},{"$f":"-IFERROR(HLOOKUP(KC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KC612","v":0},{"$f":"-IFERROR(HLOOKUP(KD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KD612","v":0},{"$f":"-IFERROR(HLOOKUP(KE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KE612","v":0},{"$f":"-IFERROR(HLOOKUP(KF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KF612","v":0},{"$f":"-IFERROR(HLOOKUP(KG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KG612","v":0},{"$f":"-IFERROR(HLOOKUP(KH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KH612","v":0},{"$f":"-IFERROR(HLOOKUP(KI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KI612","v":0},{"$f":"-IFERROR(HLOOKUP(KJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KJ612","v":0},{"$f":"-IFERROR(HLOOKUP(KK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KK612","v":0},{"$f":"-IFERROR(HLOOKUP(KL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KL612","v":0},{"$f":"-IFERROR(HLOOKUP(KM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KM612","v":0},{"$f":"-IFERROR(HLOOKUP(KN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KN612","v":0},{"$f":"-IFERROR(HLOOKUP(KO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KO612","v":0},{"$f":"-IFERROR(HLOOKUP(KP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KP612","v":0},{"$f":"-IFERROR(HLOOKUP(KQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KQ612","v":0},{"$f":"-IFERROR(HLOOKUP(KR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KR612","v":0},{"$f":"-IFERROR(HLOOKUP(KS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KS612","v":0},{"$f":"-IFERROR(HLOOKUP(KT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KT612","v":0},{"$f":"-IFERROR(HLOOKUP(KU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KU612","v":0},{"$f":"-IFERROR(HLOOKUP(KV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KV612","v":0},{"$f":"-IFERROR(HLOOKUP(KW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KW612","v":0},{"$f":"-IFERROR(HLOOKUP(KX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KX612","v":0},{"$f":"-IFERROR(HLOOKUP(KY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KY612","v":0},{"$f":"-IFERROR(HLOOKUP(KZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*KZ612","v":0},{"$f":"-IFERROR(HLOOKUP(LA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LA612","v":0},{"$f":"-IFERROR(HLOOKUP(LB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LB612","v":0},{"$f":"-IFERROR(HLOOKUP(LC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LC612","v":0},{"$f":"-IFERROR(HLOOKUP(LD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LD612","v":0},{"$f":"-IFERROR(HLOOKUP(LE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LE612","v":0},{"$f":"-IFERROR(HLOOKUP(LF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LF612","v":0},{"$f":"-IFERROR(HLOOKUP(LG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LG612","v":0},{"$f":"-IFERROR(HLOOKUP(LH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LH612","v":0},{"$f":"-IFERROR(HLOOKUP(LI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LI612","v":0},{"$f":"-IFERROR(HLOOKUP(LJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LJ612","v":0},{"$f":"-IFERROR(HLOOKUP(LK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LK612","v":0},{"$f":"-IFERROR(HLOOKUP(LL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LL612","v":0},{"$f":"-IFERROR(HLOOKUP(LM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LM612","v":0},{"$f":"-IFERROR(HLOOKUP(LN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LN612","v":0},{"$f":"-IFERROR(HLOOKUP(LO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LO612","v":0},{"$f":"-IFERROR(HLOOKUP(LP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LP612","v":0},{"$f":"-IFERROR(HLOOKUP(LQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LQ612","v":0},{"$f":"-IFERROR(HLOOKUP(LR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LR612","v":0},{"$f":"-IFERROR(HLOOKUP(LS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LS612","v":0},{"$f":"-IFERROR(HLOOKUP(LT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LT612","v":0},{"$f":"-IFERROR(HLOOKUP(LU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LU612","v":0},{"$f":"-IFERROR(HLOOKUP(LV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LV612","v":0},{"$f":"-IFERROR(HLOOKUP(LW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LW612","v":0},{"$f":"-IFERROR(HLOOKUP(LX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LX612","v":0},{"$f":"-IFERROR(HLOOKUP(LY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LY612","v":0},{"$f":"-IFERROR(HLOOKUP(LZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*LZ612","v":0},{"$f":"-IFERROR(HLOOKUP(MA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MA612","v":0},{"$f":"-IFERROR(HLOOKUP(MB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MB612","v":0},{"$f":"-IFERROR(HLOOKUP(MC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MC612","v":0},{"$f":"-IFERROR(HLOOKUP(MD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MD612","v":0},{"$f":"-IFERROR(HLOOKUP(ME488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*ME612","v":0},{"$f":"-IFERROR(HLOOKUP(MF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MF612","v":0},{"$f":"-IFERROR(HLOOKUP(MG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MG612","v":0},{"$f":"-IFERROR(HLOOKUP(MH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MH612","v":0},{"$f":"-IFERROR(HLOOKUP(MI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MI612","v":0},{"$f":"-IFERROR(HLOOKUP(MJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MJ612","v":0},{"$f":"-IFERROR(HLOOKUP(MK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MK612","v":0},{"$f":"-IFERROR(HLOOKUP(ML488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*ML612","v":0},{"$f":"-IFERROR(HLOOKUP(MM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MM612","v":0},{"$f":"-IFERROR(HLOOKUP(MN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MN612","v":0},{"$f":"-IFERROR(HLOOKUP(MO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MO612","v":0},{"$f":"-IFERROR(HLOOKUP(MP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MP612","v":0},{"$f":"-IFERROR(HLOOKUP(MQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MQ612","v":0},{"$f":"-IFERROR(HLOOKUP(MR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MR612","v":0},{"$f":"-IFERROR(HLOOKUP(MS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MS612","v":0},{"$f":"-IFERROR(HLOOKUP(MT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MT612","v":0},{"$f":"-IFERROR(HLOOKUP(MU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MU612","v":0},{"$f":"-IFERROR(HLOOKUP(MV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MV612","v":0},{"$f":"-IFERROR(HLOOKUP(MW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MW612","v":0},{"$f":"-IFERROR(HLOOKUP(MX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MX612","v":0},{"$f":"-IFERROR(HLOOKUP(MY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MY612","v":0},{"$f":"-IFERROR(HLOOKUP(MZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*MZ612","v":0},{"$f":"-IFERROR(HLOOKUP(NA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NA612","v":0},{"$f":"-IFERROR(HLOOKUP(NB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NB612","v":0},{"$f":"-IFERROR(HLOOKUP(NC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NC612","v":0},{"$f":"-IFERROR(HLOOKUP(ND488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*ND612","v":0},{"$f":"-IFERROR(HLOOKUP(NE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NE612","v":0},{"$f":"-IFERROR(HLOOKUP(NF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NF612","v":0},{"$f":"-IFERROR(HLOOKUP(NG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NG612","v":0},{"$f":"-IFERROR(HLOOKUP(NH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NH612","v":0},{"$f":"-IFERROR(HLOOKUP(NI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NI612","v":0},{"$f":"-IFERROR(HLOOKUP(NJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NJ612","v":0},{"$f":"-IFERROR(HLOOKUP(NK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NK612","v":0},{"$f":"-IFERROR(HLOOKUP(NL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NL612","v":0},{"$f":"-IFERROR(HLOOKUP(NM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NM612","v":0},{"$f":"-IFERROR(HLOOKUP(NN488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NN612","v":0},{"$f":"-IFERROR(HLOOKUP(NO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NO612","v":0},{"$f":"-IFERROR(HLOOKUP(NP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NP612","v":0},{"$f":"-IFERROR(HLOOKUP(NQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NQ612","v":0},{"$f":"-IFERROR(HLOOKUP(NR488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NR612","v":0},{"$f":"-IFERROR(HLOOKUP(NS488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NS612","v":0},{"$f":"-IFERROR(HLOOKUP(NT488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NT612","v":0},{"$f":"-IFERROR(HLOOKUP(NU488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NU612","v":0},{"$f":"-IFERROR(HLOOKUP(NV488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NV612","v":0},{"$f":"-IFERROR(HLOOKUP(NW488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NW612","v":0},{"$f":"-IFERROR(HLOOKUP(NX488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NX612","v":0},{"$f":"-IFERROR(HLOOKUP(NY488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NY612","v":0},{"$f":"-IFERROR(HLOOKUP(NZ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*NZ612","v":0},{"$f":"-IFERROR(HLOOKUP(OA488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OA612","v":0},{"$f":"-IFERROR(HLOOKUP(OB488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OB612","v":0},{"$f":"-IFERROR(HLOOKUP(OC488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OC612","v":0},{"$f":"-IFERROR(HLOOKUP(OD488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OD612","v":0},{"$f":"-IFERROR(HLOOKUP(OE488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OE612","v":0},{"$f":"-IFERROR(HLOOKUP(OF488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OF612","v":0},{"$f":"-IFERROR(HLOOKUP(OG488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OG612","v":0},{"$f":"-IFERROR(HLOOKUP(OH488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OH612","v":0},{"$f":"-IFERROR(HLOOKUP(OI488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OI612","v":0},{"$f":"-IFERROR(HLOOKUP(OJ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OJ612","v":0},{"$f":"-IFERROR(HLOOKUP(OK488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OK612","v":0},{"$f":"-IFERROR(HLOOKUP(OL488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OL612","v":0},{"$f":"-IFERROR(HLOOKUP(OM488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OM612","v":0},{"$f":"-IFERROR(HLOOKUP(ON488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*ON612","v":0},{"$f":"-IFERROR(HLOOKUP(OO488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OO612","v":0},{"$f":"-IFERROR(HLOOKUP(OP488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OP612","v":0},{"$f":"-IFERROR(HLOOKUP(OQ488, 'Constant Inputs - Operation'!387:388, 15, FALSE), 0)*OQ612","v":0}]
[]
[null,null,"Tax rebate",null,null,null,{"$f":"'Constant Inputs - Operation'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(M622:KZ622)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G622","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Net cash flow",null,null,null,null,null,{"$f":"SUM(M624:KZ624)","v":{"$error":"#REF!"}},null,{"$f":"M616-M618-M620+M622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY616-BY618-BY620+BY622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK616-EK618-EK620+EK622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW616-GW618-GW620+GW622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI616-JI618-JI620+JI622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LA616-LA618-LA620+LA622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NM616-NM618-NM620+NM622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,null,null,null,null,{"$f":"SUM(M625:KZ625)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M624:X624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y624:AJ624)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK624:AV624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW624:BH624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI624:BT624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU624:CF624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CG624:CR624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CS624:DD624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE624:DP624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DQ624:EB624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EC624:EN624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EO624:EZ624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FA624:FL624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FM624:FX624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FY624:GJ624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GK624:GV624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GW624:HH624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HI624:HT624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HU624:IF624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IG624:IR624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IS624:JD624)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JE624:JP624)","v":0}]
[]
[null,null,null,null,"Monthly IRR",{"$f":"IRR(M624:KZ624)","v":{"$error":"#VALUE!"}},{"$f":"(1+F627)^12-1","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"Annual IRR",null,{"$f":"IRR(M625:KZ625)","v":{"$error":"#VALUE!"}}]
[]
[null,"Investor Cash Flow from Lease Rates and Capital Expenditure"]
[null,null,"Revenues from Building Lease Payment",null,null,null,"Toggle"]
[null,null,null,"EV charging",null,null,0,null,{"$f":"SUM(M632:KZ632)","v":0}]
[null,null,null,"Energy efficiency",null,null,1,null,{"$f":"SUM(M633:KZ633)","v":0}]
[null,null,null,"Energy efficiency - demand response",null,null,0,null,0]
[null,null,null,"Solar",null,null,1,null,6377807.2674896615,null,{"$f":"SUM(M635:XFD635)","v":6377807.2674896615},null,{"$f":"M591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,{"$f":"BY591","v":26574.196947873657},26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,{"$f":"EK591","v":26574.196947873657},26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,{"$f":"GW591","v":26574.196947873657},26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,{"$f":"JI591","v":26574.196947873657},26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG591","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined Heat and Power"]
[null,null,null,"Battery"]
[null,null,null,null,"Total Lease Payments","USD",1,null,{"$f":"SUM(M638:KZ638)","v":6377807.2674896615},null,null,null,{"$f":"SUM(M633:M637)","v":0},{"$f":"SUM(N633:N637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,{"$f":"SUM(BZ633:BZ637)","v":26574.196947873657},26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,{"$f":"SUM(EL633:EL637)","v":26574.196947873657},26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,{"$f":"SUM(GX633:GX637)","v":26574.196947873657},26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,{"$f":"SUM(JJ633:JJ637)","v":26574.196947873657},26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,26574.196947873657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LV633:LV637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OH633:OH637)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Operating Model - Annual","index":16,"n_rows":539,"n_cols":48,"rows_kept":539,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,null,null,null,null,null,null,{"$f":"YEAR('Operating Model - Monthly'!M2)","v":2022},{"$f":"H4+1","v":2023},{"$f":"I4+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[]
[]
[null,"Budgeted spend - Capital Expenditures for Program"]
[null,null,"EV charging",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!12:12)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!12:12)","v":0}]
[null,null,"Energy efficiency",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!13:13)","v":6250000},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!13:13)","v":0}]
[null,null,"Solar",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!14:14)","v":1100000.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!14:14)","v":2200000.0000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!14:14)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!14:14)","v":0}]
[null,null,"Combined Heat and Powr",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!15:15)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!15:15)","v":0}]
[null,null,"Battery",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!16:16)","v":42346.875},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!16:16)","v":70578.125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!16:16)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!16:16)","v":0}]
[null,null,"Contingency - Fix",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!17:17)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!17:17)","v":0}]
[null,null,"Legal fees - FIX",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!18:18)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!18:18)","v":0}]
[null,null,"Construction management fees - FIX",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!19:19)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!19:19)","v":0}]
[null,null,"Project Development fees  - FIX",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!20:20)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!20:20)","v":0}]
[null,null,null,null,"Total Budgeted spend",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!21:21)","v":42346.875},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!21:21)","v":7420578.125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!21:21)","v":2200000.0000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!21:21)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!21:21)","v":0}]
[]
[null,null,"Revenues - Economic Value of Programs",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!23:23)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!23:23)","v":0}]
[null,null,null,"EV charging",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!24:24)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!24:24)","v":0}]
[null,null,null,"Energy efficiency",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!25:25)","v":35407.490976657529},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!25:25)","v":327612.72443820769},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!25:25)","v":332715.94692697201},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!25:25)","v":337921.23386551166},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!25:25)","v":343230.62654282211},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!25:25)","v":348646.20707367861},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!25:25)","v":354170.09921515232},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!25:25)","v":359804.46919945563},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!25:25)","v":365551.52658344485},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!25:25)","v":371413.52511511394},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!25:25)","v":377392.76361741644},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!25:25)","v":383491.58688976488},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!25:25)","v":389712.38662756025},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!25:25)","v":396057.60236011172},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!25:25)","v":402529.72240731405},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!25:25)","v":409131.28485546063},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!25:25)","v":415864.87855257001},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!25:25)","v":422733.14412362163},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!25:25)","v":429738.77500609431},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!25:25)","v":436884.51850621641},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!25:25)","v":394053.22601708432},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!25:25)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!25:25)","v":0}]
[null,null,null,"Energy efficiency - demand response",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!26:26)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!26:26)","v":0}]
[null,null,null,"Solar",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!27:27)","v":43344.859620013136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!27:27)","v":172884.24682213538},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!27:27)","v":175464.60871500315},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!27:27)","v":178083.48347194359},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!27:27)","v":180741.44591182339},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!27:27)","v":183439.07943289549},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!27:27)","v":186176.97614084923},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!27:27)","v":188955.73697877242},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!27:27)","v":191775.97185905269},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!27:27)","v":194638.29979724751},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!27:27)","v":197543.34904795268},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!27:27)","v":200491.75724269828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!27:27)","v":203484.1715299029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!27:27)","v":206521.24871691642},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!27:27)","v":209603.65541418392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!27:27)","v":212732.06818155991},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!27:27)","v":215907.17367680706},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!27:27)","v":219129.66880631182},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!27:27)","v":222400.26087804788},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!27:27)","v":225719.66775682484},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!27:27)","v":170795.16241276966},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!27:27)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!27:27)","v":0}]
[null,null,null,"Combined Heat and Power",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!28:28)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!28:28)","v":0}]
[null,null,null,"Battery",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!29:29)","v":2351.0339820357704},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!29:29)","v":14270.323639903199},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!29:29)","v":14555.730112701272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!29:29)","v":14846.844714955307},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!29:29)","v":15143.781609254422},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!29:29)","v":15446.657241439518},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!29:29)","v":15755.590386268319},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!29:29)","v":16070.702193993697},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!29:29)","v":16392.116237873579},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!29:29)","v":16719.958562631058},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!29:29)","v":17054.357733883691},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!29:29)","v":17395.444888561375},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!29:29)","v":17743.353786332609},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!29:29)","v":18098.220862059272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!29:29)","v":18460.185279300469},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!29:29)","v":15665.206786140418},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!29:29)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!29:29)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!30:30)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!30:30)","v":0}]
[null,null,null,"Contribution from owner",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!31:31)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!31:31)","v":0}]
[null,null,null,"Contribution from tenant",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!32:32)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!32:32)","v":0}]
[null,null,null,"Incentives from State or local entities",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!33:33)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!33:33)","v":0}]
[null,null,null,null,"Total Revenues",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!34:34)","v":37758.524958693299},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!34:34)","v":385227.90769812412},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!34:34)","v":520155.92386180867},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!34:34)","v":528232.68729547015},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!34:34)","v":536457.89162402006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!34:34)","v":544834.3102269416},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!34:34)","v":553364.76903431618},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!34:34)","v":562052.14753429859},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!34:34)","v":570899.3798000908},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!34:34)","v":579909.45553679753},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!34:34)","v":589085.42114854755},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!34:34)","v":598430.38082627906},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!34:34)","v":607947.49765659124},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!34:34)","v":617639.99475207389},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!34:34)","v":627511.15640353097},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!34:34)","v":634400.14705578517},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!34:34)","v":628596.94673412992},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!34:34)","v":638640.31780042872},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!34:34)","v":648868.44381240616},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!34:34)","v":659284.77938426437},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!34:34)","v":619772.89377390919},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!34:34)","v":170795.16241276966},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!34:34)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!34:34)","v":0}]
[]
[null,null,null,null,"Energy Services - Charged $/sq foot",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!36:36)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!36:36)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!37:37)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!37:37)","v":0}]
[null,null,"Expenses",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!38:38)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!38:38)","v":0}]
[null,null,null,"EV charging",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!39:39)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!39:39)","v":0}]
[null,null,null,"Energy efficiency",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!40:40)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!40:40)","v":0}]
[null,null,null,"Solar",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!41:41)","v":-1939.5278617603092},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!41:41)","v":-5934.5730623670634},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!41:41)","v":-6112.6102542380831},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!41:41)","v":-6295.9885618652288},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!41:41)","v":-6484.8682187211944},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!41:41)","v":-6679.4142652828386},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!41:41)","v":-6879.7966932413319},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!41:41)","v":-7086.1905940385786},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!41:41)","v":-7298.7763118597431},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!41:41)","v":-7517.7396012155432},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!41:41)","v":-7743.2717892520168},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!41:41)","v":-7975.5699429295837},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!41:41)","v":-8214.8370412174809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!41:41)","v":-8461.2821524540122},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!41:41)","v":-8715.1206170276437},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!41:41)","v":-8976.5742355384828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!41:41)","v":-9245.8714626046458},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!41:41)","v":-9523.247606482797},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!41:41)","v":-9808.9450346772919},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!41:41)","v":-10103.21338571762},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!41:41)","v":-6903.3067262094482},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!41:41)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!41:41)","v":0}]
[null,null,null,"Combined Heat and Power",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!42:42)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!42:42)","v":0}]
[null,null,null,"Battery",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!43:43)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!43:43)","v":0}]
[null,null,null,"Energy efficiency - demand response",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!44:44)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!44:44)","v":0}]
[null,null,null,"Building owner lease payment",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!45:45)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!45:45)","v":0}]
[null,null,null,"Managing partner/asset management fees",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!46:46)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!46:46)","v":0}]
[null,null,null,null,"Total Expenses",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!47:47)","v":-1939.5278617603092},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!47:47)","v":-5934.5730623670634},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!47:47)","v":-6112.6102542380831},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!47:47)","v":-6295.9885618652288},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!47:47)","v":-6484.8682187211944},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!47:47)","v":-6679.4142652828386},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!47:47)","v":-6879.7966932413319},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!47:47)","v":-7086.1905940385786},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!47:47)","v":-7298.7763118597431},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!47:47)","v":-7517.7396012155432},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!47:47)","v":-7743.2717892520168},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!47:47)","v":-7975.5699429295837},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!47:47)","v":-8214.8370412174809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!47:47)","v":-8461.2821524540122},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!47:47)","v":-8715.1206170276437},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!47:47)","v":-8976.5742355384828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!47:47)","v":-9245.8714626046458},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!47:47)","v":-9523.247606482797},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!47:47)","v":-9808.9450346772919},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!47:47)","v":-10103.21338571762},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!47:47)","v":-6903.3067262094482},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!47:47)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!47:47)","v":0}]
[]
[null,null,null,null,"Total Cash Flow",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!49:49)","v":-42346.875},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!49:49)","v":-7382819.6000413066},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!49:49)","v":-1816711.6201636367},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!49:49)","v":514221.35079944163},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!49:49)","v":522120.07704123203},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!49:49)","v":530161.90306215489},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!49:49)","v":538349.44200822024},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!49:49)","v":546685.35476903338},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!49:49)","v":555172.35084105725},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!49:49)","v":563813.18920605234},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!49:49)","v":572610.67922493792},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!49:49)","v":581567.68154733209},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!49:49)","v":590687.10903702688},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!49:49)","v":599971.92771366157},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!49:49)","v":609425.15771085629},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!49:49)","v":619049.87425107695},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!49:49)","v":625685.02643875743},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!49:49)","v":619620.37249859143},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!49:49)","v":629394.44633782411},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!49:49)","v":639345.19620592333},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!49:49)","v":649475.83434958698},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!49:49)","v":609669.68038819148},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!49:49)","v":163891.85568656019},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!49:49)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!49:49)","v":0}]
[]
[]
[null,"Total Building Usage and Current Costs"]
[]
[null,null,"Energy  Usage",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!54:54)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!54:54)","v":0}]
[null,null,null,"Annual Electricity - Base",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!55:55)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!55:55)","v":14926593},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!55:55)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!55:55)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!55:55)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!55:55)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!55:55)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!55:55)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!55:55)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!55:55)","v":0}]
[null,null,null,"Growth Index",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!56:56)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!56:56)","v":11},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!56:56)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!56:56)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!56:56)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!56:56)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!56:56)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!56:56)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!56:56)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!56:56)","v":0}]
[null,null,null,"Annual Electricity - After Growth",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!57:57)","v":16283556},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!57:57)","v":14926593},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!57:57)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!57:57)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!57:57)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!57:57)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!57:57)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!57:57)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!57:57)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!57:57)","v":0}]
[null,null,null,"Seasonal Factor",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!58:58)","v":1.0000000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!58:58)","v":0.94443375903985249},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!58:58)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!58:58)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!58:58)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!58:58)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!58:58)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!58:58)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!58:58)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!58:58)","v":0}]
[null,null,null,"Monthly Electricity",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!59:59)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!59:59)","v":1281561.6669679952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!59:59)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!59:59)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!59:59)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!59:59)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!59:59)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!59:59)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!59:59)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!59:59)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!60:60)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!60:60)","v":0}]
[null,null,null,"Annual Natural Gas -   Common Areas",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!61:61)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!61:61)","v":0}]
[null,null,null,"Seasonal Factor",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!62:62)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!62:62)","v":0.95097228379174137},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!62:62)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!62:62)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!62:62)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!62:62)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!62:62)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!62:62)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!62:62)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!62:62)","v":0}]
[null,null,null,"Monthly Natual Gas - Common Areass",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!63:63)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!64:64)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!64:64)","v":0}]
[null,null,null,"Annual Natural Gas -   Other",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!65:65)","v":334392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!65:65)","v":306526},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!65:65)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!65:65)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!65:65)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!65:65)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!65:65)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!65:65)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!65:65)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!65:65)","v":0}]
[null,null,null,"Seasonal Factor",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!66:66)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!66:66)","v":0.95097228379174137},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!66:66)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!66:66)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!66:66)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!66:66)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!66:66)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!66:66)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!66:66)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!66:66)","v":0}]
[null,null,null,"Monthly Natual Gas - Other",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!67:67)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!67:67)","v":26499.793660140669},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!67:67)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!67:67)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!67:67)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!67:67)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!67:67)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!67:67)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!67:67)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!67:67)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!68:68)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!68:68)","v":0}]
[null,null,null,"Total Monthly Natural Gas",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!69:69)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!69:69)","v":26499.793660140669},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!69:69)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!69:69)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!69:69)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!69:69)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!69:69)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!69:69)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!69:69)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!69:69)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!70:70)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!70:70)","v":0}]
[null,null,"Energy Prices",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!71:71)","v":0}]
[null,null,null,"Retail Eletricity Price - Base",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!72:72)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!72:72)","v":2.1999999999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!72:72)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!72:72)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!72:72)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!72:72)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!72:72)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!72:72)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!72:72)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!72:72)","v":0}]
[null,null,null,"Inflation Rate - Annual",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!73:73)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!73:73)","v":0.21999999999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!73:73)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!73:73)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!73:73)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!73:73)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!73:73)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!73:73)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!73:73)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!73:73)","v":0}]
[null,null,null,"Inflation Rate - Monthly",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!74:74)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!74:74)","v":1.8167394321122465E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!74:74)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!74:74)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!74:74)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!74:74)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!74:74)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!74:74)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!74:74)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!74:74)","v":0}]
[null,null,null,"Inflation Index",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!75:75)","v":12.129606700407326},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!75:75)","v":12.372198834415478},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!75:75)","v":12.619642811103791},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!75:75)","v":12.872035667325875},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!75:75)","v":13.129476380672401},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!75:75)","v":13.39206590828586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!75:75)","v":13.659907226451582},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!75:75)","v":13.933105370980623},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!75:75)","v":14.211767478400247},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!75:75)","v":14.496002827968258},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!75:75)","v":14.785922884527629},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!75:75)","v":15.081641342218195},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!75:75)","v":15.383274169062565},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!75:75)","v":15.690939652443824},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!75:75)","v":16.004758445492708},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!75:75)","v":16.324853614402571},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!75:75)","v":16.651350686690638},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!75:75)","v":16.984377700424453},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!75:75)","v":17.324065254432952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!75:75)","v":17.670546559521625},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!75:75)","v":18.023957490712064},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!75:75)","v":18.384436640526324},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!75:75)","v":18.75212537333686},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!75:75)","v":19.127167880803608},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!75:75)","v":19.509711238419687},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!75:75)","v":19.899905463188091},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!75:75)","v":20.297903572451865},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!75:75)","v":20.703861643900908},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!75:75)","v":21.117938876778936},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!75:75)","v":21.540297654314529},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!75:75)","v":21.971103607400831},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!75:75)","v":22.410525679548865},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!75:75)","v":20.936504789196675},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!75:75)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!75:75)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!75:75)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!75:75)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!75:75)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!75:75)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!75:75)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!75:75)","v":0}]
[null,null,null,"Retail Eletricity Price - Nominal",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!76:76)","v":2.4259213400814654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!76:76)","v":2.474439766883096},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!76:76)","v":2.5239285622207586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!76:76)","v":2.5744071334651752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!76:76)","v":2.6258952761344809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!76:76)","v":2.6784131816571719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!76:76)","v":2.7319814452903164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!76:76)","v":2.786621074196125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!76:76)","v":2.8423534956800491},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!76:76)","v":2.8992005655936519},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!76:76)","v":2.9571845769055263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!76:76)","v":3.0163282684436385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!76:76)","v":3.0766548338125128},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!76:76)","v":3.1381879304887645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!76:76)","v":3.2009516890985421},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!76:76)","v":3.264970722880514},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!76:76)","v":3.3302701373381272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!76:76)","v":3.3968755400848916},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!76:76)","v":3.4648130508865909},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!76:76)","v":3.5341093119043254},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!76:76)","v":3.6047914981424136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!76:76)","v":3.6768873281052645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!76:76)","v":3.7504250746673731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!76:76)","v":3.8254335761607217},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!76:76)","v":3.9019422476839378},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!76:76)","v":3.9799810926376193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!76:76)","v":4.0595807144903731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!76:76)","v":4.1407723287801828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!76:76)","v":4.2235877753557878},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!76:76)","v":4.3080595308629057},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!76:76)","v":4.3942207214801661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!76:76)","v":4.4821051359097739},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!76:76)","v":4.1873009578393345},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!76:76)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!76:76)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!76:76)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!76:76)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!76:76)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!76:76)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!76:76)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!76:76)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!77:77)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!77:77)","v":0}]
[null,null,null,"Surplus Solar Eletricity Price - Base",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!78:78)","v":2.4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!78:78)","v":2.1999999999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!78:78)","v":0}]
[null,null,null,"Inflation Rate - Annual",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!79:79)","v":0.23999999999999996},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!79:79)","v":0.21999999999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!79:79)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!79:79)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!79:79)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!79:79)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!79:79)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!79:79)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!79:79)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!79:79)","v":0}]
[null,null,null,"Inflation Rate - Monthly",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!80:80)","v":1.9818975623042689E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!80:80)","v":1.8167394321122465E-2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!80:80)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!80:80)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!80:80)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!80:80)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!80:80)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!80:80)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!80:80)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!80:80)","v":0}]
[null,null,null,"Inflation Index",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!81:81)","v":12.129606700407326},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!81:81)","v":12.372198834415478},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!81:81)","v":12.619642811103791},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!81:81)","v":12.872035667325875},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!81:81)","v":13.129476380672401},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!81:81)","v":13.39206590828586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!81:81)","v":13.659907226451582},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!81:81)","v":13.933105370980623},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!81:81)","v":14.211767478400247},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!81:81)","v":14.496002827968258},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!81:81)","v":14.785922884527629},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!81:81)","v":15.081641342218195},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!81:81)","v":15.383274169062565},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!81:81)","v":15.690939652443824},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!81:81)","v":16.004758445492708},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!81:81)","v":16.324853614402571},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!81:81)","v":16.651350686690638},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!81:81)","v":16.984377700424453},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!81:81)","v":17.324065254432952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!81:81)","v":17.670546559521625},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!81:81)","v":18.023957490712064},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!81:81)","v":18.384436640526324},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!81:81)","v":18.75212537333686},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!81:81)","v":19.127167880803608},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!81:81)","v":19.509711238419687},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!81:81)","v":19.899905463188091},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!81:81)","v":20.297903572451865},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!81:81)","v":20.703861643900908},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!81:81)","v":21.117938876778936},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!81:81)","v":21.540297654314529},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!81:81)","v":21.971103607400831},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!81:81)","v":22.410525679548865},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!81:81)","v":20.936504789196675},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!81:81)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!81:81)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!81:81)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!81:81)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!81:81)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!81:81)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!81:81)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!81:81)","v":0}]
[null,null,null,"Surplus Solar Eletricity Price - Nominal",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!82:82)","v":2.4259213400814654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!82:82)","v":2.474439766883096},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!82:82)","v":2.5239285622207586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!82:82)","v":2.5744071334651752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!82:82)","v":2.6258952761344809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!82:82)","v":2.6784131816571719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!82:82)","v":2.7319814452903164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!82:82)","v":2.786621074196125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!82:82)","v":2.8423534956800491},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!82:82)","v":2.8992005655936519},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!82:82)","v":2.9571845769055263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!82:82)","v":3.0163282684436385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!82:82)","v":3.0766548338125128},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!82:82)","v":3.1381879304887645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!82:82)","v":3.2009516890985421},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!82:82)","v":3.264970722880514},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!82:82)","v":3.3302701373381272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!82:82)","v":3.3968755400848916},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!82:82)","v":3.4648130508865909},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!82:82)","v":3.5341093119043254},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!82:82)","v":3.6047914981424136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!82:82)","v":3.6768873281052645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!82:82)","v":3.7504250746673731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!82:82)","v":3.8254335761607217},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!82:82)","v":3.9019422476839378},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!82:82)","v":3.9799810926376193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!82:82)","v":4.0595807144903731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!82:82)","v":4.1407723287801828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!82:82)","v":4.2235877753557878},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!82:82)","v":4.3080595308629057},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!82:82)","v":4.3942207214801661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!82:82)","v":4.4821051359097739},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!82:82)","v":4.1873009578393345},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!82:82)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!82:82)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!82:82)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!82:82)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!82:82)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!82:82)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!82:82)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!82:82)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!83:83)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!83:83)","v":0}]
[null,null,null,"Retail Natural Gas Price - Common Areas",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!84:84)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!84:84)","v":28.600000000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!84:84)","v":0}]
[null,null,null,"Inflation Rate - Annual",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!85:85)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!85:85)","v":0}]
[null,null,null,"Inflation Rate - Monthly",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!86:86)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!86:86)","v":0}]
[null,null,null,"Inflation Index",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!87:87)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!87:87)","v":11},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!87:87)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!87:87)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!87:87)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!87:87)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!87:87)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!87:87)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!87:87)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!87:87)","v":0}]
[null,null,null,"Retail Natural Common Areas Price - Nominal",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!88:88)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!88:88)","v":28.600000000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!88:88)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!88:88)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!88:88)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!88:88)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!88:88)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!88:88)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!88:88)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!88:88)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!89:89)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!89:89)","v":0}]
[null,null,null,"Retail Natural Gas Price - Other",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!90:90)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!90:90)","v":28.600000000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!90:90)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!90:90)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!90:90)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!90:90)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!90:90)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!90:90)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!90:90)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!90:90)","v":0}]
[null,null,null,"Inflation Rate - Annual",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!91:91)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!91:91)","v":0}]
[null,null,null,"Inflation Rate - Monthly",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!92:92)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!92:92)","v":0}]
[null,null,null,"Inflation Index",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!93:93)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!93:93)","v":11},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!93:93)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!93:93)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!93:93)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!93:93)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!93:93)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!93:93)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!93:93)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!93:93)","v":0}]
[null,null,null,"Retail Natural Other Price - Nominal",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!94:94)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!94:94)","v":28.600000000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!94:94)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!94:94)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!94:94)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!94:94)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!94:94)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!94:94)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!94:94)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!94:94)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!95:95)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!95:95)","v":0}]
[null,null,null,"CHP fuel costs ($/therm) - Base",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!96:96)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!96:96)","v":5.5},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!96:96)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!96:96)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!96:96)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!96:96)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!96:96)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!96:96)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!96:96)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!96:96)","v":0}]
[null,null,null,"Inflation Rate - Annual",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!97:97)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!97:97)","v":0}]
[null,null,null,"Inflation Rate - Monthly",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!98:98)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!98:98)","v":0}]
[null,null,null,"Inflation Index",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!99:99)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!99:99)","v":11},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!99:99)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!99:99)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!99:99)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!99:99)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!99:99)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!99:99)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!99:99)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!99:99)","v":0}]
[null,null,null,"Retail Natural Other Price - Nominal",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!100:100)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!100:100)","v":5.5},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!100:100)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!100:100)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!100:100)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!100:100)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!100:100)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!100:100)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!100:100)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!100:100)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!101:101)","v":0}]
[null,null,null,"Price for Battery - Capacity",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!102:102)","v":1960.0799999999997},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!102:102)","v":1796.7399999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!102:102)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!102:102)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!102:102)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!102:102)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!102:102)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!102:102)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!102:102)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!102:102)","v":0}]
[null,null,null,"Price for Battery - Regulation",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!103:103)","v":4259.4575187179171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!103:103)","v":3904.5027254914244},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!103:103)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!103:103)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!103:103)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!103:103)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!103:103)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!103:103)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!103:103)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!103:103)","v":0}]
[null,null,null,"Price for Battery - Energy Market",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!104:104)","v":210},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!104:104)","v":192.5},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!104:104)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!104:104)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!104:104)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!104:104)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!104:104)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!104:104)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!104:104)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!104:104)","v":0}]
[null,null,null,"Price for Battery - Synch Reserve",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!105:105)","v":517.68797214484709},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!105:105)","v":474.54730779944322},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!105:105)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!105:105)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!105:105)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!105:105)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!105:105)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!105:105)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!105:105)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!105:105)","v":0}]
[]
[null,null,"Utilitiy Bill without Energy Efficiency ",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!107:107)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!107:107)","v":0}]
[null,null,null,"Electrix Usage x Inflated Rate",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!108:108)","v":274259.97444913082},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!108:108)","v":279745.17393811356},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!108:108)","v":285340.07741687598},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!108:108)","v":291046.87896521372},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!108:108)","v":296867.81654451817},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!108:108)","v":302805.17287540872},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!108:108)","v":308861.27633291698},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!108:108)","v":315038.50185957557},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!108:108)","v":321339.27189676737},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!108:108)","v":327766.05733470281},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!108:108)","v":334321.37848139694},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!108:108)","v":341007.80605102528},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!108:108)","v":347827.96217204584},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!108:108)","v":354784.52141548693},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!108:108)","v":361880.21184379683},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!108:108)","v":369117.81608067307},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!108:108)","v":376500.17240228673},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!108:108)","v":384030.17585033277},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!108:108)","v":391710.77936733951},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!108:108)","v":399544.99495468661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!108:108)","v":407535.89485378051},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!108:108)","v":415686.6127508565},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!108:108)","v":424000.34500587394},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!108:108)","v":432480.35190599161},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!108:108)","v":441129.95894411154},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!108:108)","v":449952.55812299403},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!108:108)","v":458951.60928545415},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!108:108)","v":468130.64147116343},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!108:108)","v":477493.25430058694},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!108:108)","v":487043.11938659899},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!108:108)","v":496783.98177433119},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!108:108)","v":506719.66140981822},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!108:108)","v":487866.29258735524},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!108:108)","v":0}]
[null,null,null,"Natural Gas - Other",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!109:109)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!109:109)","v":68899.463516365737},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!109:109)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!109:109)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!109:109)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!109:109)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!109:109)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!109:109)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!109:109)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!109:109)","v":0}]
[null,null,null,"Natural Gas - Common Areas",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!110:110)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!110:110)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!111:111)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!111:111)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!112:112)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!112:112)","v":0}]
[null,"Changing Stations",null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!113:113)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!113:113)","v":0}]
[null,null,"Energy Charging Set 1",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!114:114)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!114:114)","v":0}]
[null,null,null,0,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!115:115)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!115:115)","v":0}]
[null,null,null,null,"Start of Construction",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!116:116)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!116:116)","v":0}]
[null,null,null,null,"Charging Station Construction Flag",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!117:117)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!117:117)","v":0}]
[null,null,null,null,"Charging Station Operation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!118:118)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!118:118)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!119:119)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!119:119)","v":0}]
[null,null,"Charging Capacity, Visits and Energy",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!120:120)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!120:120)","v":0}]
[null,null,null,"Age in Months",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!121:121)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!121:121)","v":0}]
[null,null,null,"Age in Years",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!122:122)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!122:122)","v":0}]
[null,null,null,"Starting Number of Charging Stations",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!123:123)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!123:123)","v":0}]
[null,null,null,"Increase in Charing Stations",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!124:124)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!124:124)","v":0}]
[null,null,null,"Accumulated Increase",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!125:125)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!125:125)","v":0}]
[null,null,null,"Total Charging Stations",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!126:126)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!126:126)","v":0}]
[]
[null,null,null,"Capacity of Each Charging Station",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!128:128)","v":132},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!128:128)","v":121},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!128:128)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!128:128)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!128:128)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!128:128)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!128:128)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!128:128)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!128:128)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!128:128)","v":0}]
[null,null,null,"Total Capcity of Charging Stations",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!129:129)","v":0}]
[]
[null,null,null,"Base Utilization",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!131:131)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!131:131)","v":0.77000000000000024},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!131:131)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!131:131)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!131:131)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!131:131)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!131:131)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!131:131)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!131:131)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!131:131)","v":0}]
[null,null,null,"Increase in Utilization",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!132:132)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!132:132)","v":0}]
[null,null,null,"Index for Increase in Utilization",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!133:133)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!133:133)","v":11},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!133:133)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!133:133)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!133:133)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!133:133)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!133:133)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!133:133)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!133:133)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!133:133)","v":0}]
[null,null,null,"Utilization Rate",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!134:134)","v":0.8400000000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!134:134)","v":0.77000000000000024},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!134:134)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!134:134)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!134:134)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!134:134)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!134:134)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!134:134)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!134:134)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!134:134)","v":0}]
[]
[null,null,null,"Hours in Month",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!136:136)","v":8784},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!136:136)","v":8784},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!136:136)","v":8784},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!136:136)","v":8784},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!136:136)","v":8784},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!136:136)","v":8784},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!136:136)","v":8784},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!136:136)","v":8784},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!136:136)","v":8760},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!136:136)","v":8040},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!136:136)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!136:136)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!136:136)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!136:136)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!136:136)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!136:136)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!136:136)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!136:136)","v":0}]
[null,null,null,"Total Unit Energy Sales",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!137:137)","v":0}]
[]
[null,null,null,"Sale Price per kWh",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!139:139)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!139:139)","v":6.7100000000000009},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!139:139)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!139:139)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!139:139)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!139:139)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!139:139)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!139:139)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!139:139)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!139:139)","v":0}]
[null,null,null,"Infaltion",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!140:140)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!140:140)","v":11},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!140:140)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!140:140)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!140:140)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!140:140)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!140:140)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!140:140)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!140:140)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!140:140)","v":0}]
[null,null,null,"Sale Price per kWh",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!141:141)","v":7.3200000000000012},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!141:141)","v":6.7100000000000009},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!141:141)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!141:141)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!141:141)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!141:141)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!141:141)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!141:141)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!141:141)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!141:141)","v":0}]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!142:142)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!142:142)","v":0}]
[]
[null,null,null,"Cost of Energy per kWh",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!144:144)","v":2.4259213400814654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!144:144)","v":2.474439766883096},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!144:144)","v":2.5239285622207586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!144:144)","v":2.5744071334651752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!144:144)","v":2.6258952761344809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!144:144)","v":2.6784131816571719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!144:144)","v":2.7319814452903164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!144:144)","v":2.786621074196125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!144:144)","v":2.8423534956800491},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!144:144)","v":2.8992005655936519},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!144:144)","v":2.9571845769055263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!144:144)","v":3.0163282684436385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!144:144)","v":3.0766548338125128},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!144:144)","v":3.1381879304887645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!144:144)","v":3.2009516890985421},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!144:144)","v":3.264970722880514},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!144:144)","v":3.3302701373381272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!144:144)","v":3.3968755400848916},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!144:144)","v":3.4648130508865909},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!144:144)","v":3.5341093119043254},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!144:144)","v":3.6047914981424136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!144:144)","v":3.6768873281052645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!144:144)","v":3.7504250746673731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!144:144)","v":3.8254335761607217},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!144:144)","v":3.9019422476839378},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!144:144)","v":3.9799810926376193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!144:144)","v":4.0595807144903731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!144:144)","v":4.1407723287801828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!144:144)","v":4.2235877753557878},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!144:144)","v":4.3080595308629057},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!144:144)","v":4.3942207214801661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!144:144)","v":4.4821051359097739},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!144:144)","v":4.1873009578393345},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!144:144)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!144:144)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!144:144)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!144:144)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!144:144)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!144:144)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!144:144)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!144:144)","v":0}]
[null,null,null,"Total Cost of Electricity",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!145:145)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!145:145)","v":0}]
[]
[null,null,null,"Network Cost",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!147:147)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!147:147)","v":0}]
[null,null,null,"Transaction Fee %",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!148:148)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!148:148)","v":0}]
[null,null,null,"Sales Tax",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!149:149)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!149:149)","v":0}]
[]
[null,null,null,"EBITDA",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!151:151)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!151:151)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!152:152)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!152:152)","v":0}]
[null,null,null,"Hardware Cost per unit",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!153:153)","v":0}]
[null,null,null,"Installation Cost per unit",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!154:154)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!154:154)","v":0}]
[null,null,null,"Total Capital Expenditure",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!155:155)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!155:155)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!156:156)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!156:156)","v":0}]
[null,null,"Charging Summary",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!157:157)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!157:157)","v":0}]
[null,null,null,"Revenues",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!158:158)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!158:158)","v":0}]
[null,null,null,"Operating Expense",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!159:159)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!159:159)","v":0}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!160:160)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!160:160)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!161:161)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!161:161)","v":0}]
[null,null,null,"Total Electric Energy Used",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!162:162)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!162:162)","v":0}]
[null,null,null,"Energy Uses Including Charging",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!163:163)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!163:163)","v":0}]
[null,null,null,null,"Total Value of Energy efficiency revenue from EE",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!164:164)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!164:164)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!165:165)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!165:165)","v":0}]
[null,null,null,"EE Capital Expenditure",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!166:166)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!166:166)","v":0}]
[null,null,null,"Operations & maintenance -- FIX",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!167:167)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!168:168)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!168:168)","v":0}]
[null,null,null,"Net cash flow",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!169:169)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!169:169)","v":0}]
[null,null,null,"Monthly/Annual IRR",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!170:170)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!170:170)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!171:171)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!171:171)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!172:172)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!172:172)","v":0}]
[null,"Energy Efficiency",null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!173:173)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!173:173)","v":0}]
[null,null,"Energy Efficiency  Program 1",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!174:174)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!174:174)","v":0}]
[null,null,null,"RTUs+BMS+lighting",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!175:175)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!175:175)","v":0}]
[null,null,null,null,"Start of Construction",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!176:176)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!176:176)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!176:176)","v":0}]
[null,null,null,null,"EE Construction Flag",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!177:177)","v":2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!177:177)","v":0}]
[null,null,null,null,"EE Operation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!178:178)","v":2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!178:178)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!178:178)","v":10},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!178:178)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!178:178)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!179:179)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!179:179)","v":0}]
[null,null,null,"Energy efficiency revenue",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!180:180)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!180:180)","v":0}]
[null,null,null,null,"Electricity Savings as Percent of Energy",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!181:181)","v":1.788470282535338},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!181:181)","v":10.730821695212029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!181:181)","v":8.9423514126766896},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!181:181)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!181:181)","v":0}]
[null,null,null,null,"Base Electricity Usage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!182:182)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!182:182)","v":1281561.6669679952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!182:182)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!182:182)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!182:182)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!182:182)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!182:182)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!182:182)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!182:182)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!182:182)","v":0}]
[null,null,null,null,"Electricity Savings  ",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!183:183)","v":145629.85072703494},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!183:183)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!183:183)","v":1067814.1492729653},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!183:183)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!183:183)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!184:184)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!184:184)","v":0}]
[null,null,null,null,"Natural Gas Savings as Percent of Energy",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!185:185)","v":2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!185:185)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!185:185)","v":10},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!185:185)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!185:185)","v":0}]
[null,null,null,null,"Base Electricity Usage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!186:186)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!186:186)","v":26499.793660140669},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!186:186)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!186:186)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!186:186)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!186:186)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!186:186)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!186:186)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!186:186)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!186:186)","v":0}]
[null,null,null,null,"Natural Gas Savings",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!187:187)","v":1973.7164464499567},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!187:187)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!187:187)","v":25892.283553550045},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!187:187)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!187:187)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!188:188)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!188:188)","v":0}]
[null,null,null,"Value of Energy Efficiency Revenue",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!189:189)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!189:189)","v":0}]
[null,null,null,null,"Electricity Rate",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!190:190)","v":2.4259213400814654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!190:190)","v":2.474439766883096},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!190:190)","v":2.5239285622207586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!190:190)","v":2.5744071334651752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!190:190)","v":2.6258952761344809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!190:190)","v":2.6784131816571719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!190:190)","v":2.7319814452903164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!190:190)","v":2.786621074196125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!190:190)","v":2.8423534956800491},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!190:190)","v":2.8992005655936519},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!190:190)","v":2.9571845769055263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!190:190)","v":3.0163282684436385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!190:190)","v":3.0766548338125128},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!190:190)","v":3.1381879304887645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!190:190)","v":3.2009516890985421},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!190:190)","v":3.264970722880514},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!190:190)","v":3.3302701373381272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!190:190)","v":3.3968755400848916},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!190:190)","v":3.4648130508865909},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!190:190)","v":3.5341093119043254},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!190:190)","v":3.6047914981424136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!190:190)","v":3.6768873281052645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!190:190)","v":3.7504250746673731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!190:190)","v":3.8254335761607217},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!190:190)","v":3.9019422476839378},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!190:190)","v":3.9799810926376193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!190:190)","v":4.0595807144903731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!190:190)","v":4.1407723287801828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!190:190)","v":4.2235877753557878},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!190:190)","v":4.3080595308629057},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!190:190)","v":4.3942207214801661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!190:190)","v":4.4821051359097739},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!190:190)","v":4.1873009578393345},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!190:190)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!190:190)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!190:190)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!190:190)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!190:190)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!190:190)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!190:190)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!190:190)","v":0}]
[null,null,null,null,"Electricity-Building",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!191:191)","v":30275.828215887643},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!191:191)","v":255161.12443820768},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!191:191)","v":260264.34692697207},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!191:191)","v":265469.63386551163},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!191:191)","v":270779.02654282202},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!191:191)","v":276194.60707367858},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!191:191)","v":281718.49921515241},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!191:191)","v":287352.86919945566},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!191:191)","v":293099.92658344487},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!191:191)","v":298961.92511511385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!191:191)","v":304941.1636174164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!191:191)","v":311039.98688976484},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!191:191)","v":317260.78662756033},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!191:191)","v":323606.00236011174},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!191:191)","v":330078.12240731413},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!191:191)","v":336679.6848554606},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!191:191)","v":343413.27855257003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!191:191)","v":350281.5441236216},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!191:191)","v":357287.17500609427},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!191:191)","v":364432.91850621643},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!191:191)","v":326733.28877785429},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!191:191)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!191:191)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!192:192)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!192:192)","v":0}]
[null,null,null,null,"Natural Gas Rate",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!193:193)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!193:193)","v":28.600000000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!193:193)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!193:193)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!193:193)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!193:193)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!193:193)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!193:193)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!193:193)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!193:193)","v":0}]
[null,null,null,null,"Natural Gas-Building",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!194:194)","v":5131.6627607698874},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!194:194)","v":72451.600000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!194:194)","v":67319.937239230116},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!194:194)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!194:194)","v":0}]
[null,null,null,null,"Total Value of Energy efficiency revenue from EE",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!195:195)","v":35407.490976657529},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!195:195)","v":327612.72443820769},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!195:195)","v":332715.94692697201},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!195:195)","v":337921.23386551166},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!195:195)","v":343230.62654282211},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!195:195)","v":348646.20707367861},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!195:195)","v":354170.09921515232},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!195:195)","v":359804.46919945563},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!195:195)","v":365551.52658344485},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!195:195)","v":371413.52511511394},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!195:195)","v":377392.76361741644},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!195:195)","v":383491.58688976488},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!195:195)","v":389712.38662756025},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!195:195)","v":396057.60236011172},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!195:195)","v":402529.72240731405},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!195:195)","v":409131.28485546063},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!195:195)","v":415864.87855257001},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!195:195)","v":422733.14412362163},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!195:195)","v":429738.77500609431},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!195:195)","v":436884.51850621641},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!195:195)","v":394053.22601708432},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!195:195)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!195:195)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!196:196)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!196:196)","v":0}]
[null,null,null,"State and Local tax incentives",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!197:197)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!197:197)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!198:198)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!198:198)","v":0}]
[null,null,null,"EE Capital Expenditure",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!199:199)","v":6250000},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!199:199)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!199:199)","v":0}]
[null,null,null,"Operations & maintenance -- FIX",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!200:200)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!200:200)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!201:201)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!201:201)","v":0}]
[null,null,null,null,"Net cash flow",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!202:202)","v":-6214592.5090233423},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!202:202)","v":327612.72443820769},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!202:202)","v":332715.94692697201},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!202:202)","v":337921.23386551166},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!202:202)","v":343230.62654282211},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!202:202)","v":348646.20707367861},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!202:202)","v":354170.09921515232},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!202:202)","v":359804.46919945563},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!202:202)","v":365551.52658344485},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!202:202)","v":371413.52511511394},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!202:202)","v":377392.76361741644},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!202:202)","v":383491.58688976488},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!202:202)","v":389712.38662756025},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!202:202)","v":396057.60236011172},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!202:202)","v":402529.72240731405},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!202:202)","v":409131.28485546063},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!202:202)","v":415864.87855257001},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!202:202)","v":422733.14412362163},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!202:202)","v":429738.77500609431},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!202:202)","v":436884.51850621641},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!202:202)","v":394053.22601708432},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!202:202)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!202:202)","v":0}]
[null,null,null,null,"Monthly/Annual IRR",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!203:203)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!203:203)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!204:204)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!204:204)","v":0}]
[null,null,"Energy Efficiency  Program 2",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!205:205)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!205:205)","v":0}]
[null,null,null,"Cooling equipment improvement",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!206:206)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!206:206)","v":0}]
[null,null,null,null,"Start of Construction",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!207:207)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!207:207)","v":0}]
[null,null,null,null,"EE Construction Flag",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!208:208)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!208:208)","v":0}]
[null,null,null,null,"EE Operation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!209:209)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!209:209)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!210:210)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!210:210)","v":0}]
[null,null,null,"Energy efficiency revenue",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!211:211)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!211:211)","v":0}]
[null,null,null,null,"Electricity Savings as Percent of Energy",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!212:212)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!212:212)","v":0}]
[null,null,null,null,"Base Electricity Usage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!213:213)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!213:213)","v":1281561.6669679952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!213:213)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!213:213)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!213:213)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!213:213)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!213:213)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!213:213)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!213:213)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!213:213)","v":0}]
[null,null,null,null,"Electricity Savings  ",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!214:214)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!214:214)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!215:215)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!215:215)","v":0}]
[null,null,null,null,"Natural Gas Savings as Percent of Energy",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!216:216)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!216:216)","v":0}]
[null,null,null,null,"Base Natural Gas Usage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!217:217)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!217:217)","v":26499.793660140669},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!217:217)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!217:217)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!217:217)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!217:217)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!217:217)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!217:217)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!217:217)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!217:217)","v":0}]
[null,null,null,null,"Natural Gas Savings",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!218:218)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!218:218)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!219:219)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!219:219)","v":0}]
[null,null,null,"Value of Energy Efficiency Revenue",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!220:220)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!220:220)","v":0}]
[null,null,null,null,"Electricity Rate",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!221:221)","v":2.4259213400814654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!221:221)","v":2.474439766883096},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!221:221)","v":2.5239285622207586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!221:221)","v":2.5744071334651752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!221:221)","v":2.6258952761344809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!221:221)","v":2.6784131816571719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!221:221)","v":2.7319814452903164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!221:221)","v":2.786621074196125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!221:221)","v":2.8423534956800491},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!221:221)","v":2.8992005655936519},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!221:221)","v":2.9571845769055263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!221:221)","v":3.0163282684436385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!221:221)","v":3.0766548338125128},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!221:221)","v":3.1381879304887645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!221:221)","v":3.2009516890985421},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!221:221)","v":3.264970722880514},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!221:221)","v":3.3302701373381272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!221:221)","v":3.3968755400848916},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!221:221)","v":3.4648130508865909},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!221:221)","v":3.5341093119043254},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!221:221)","v":3.6047914981424136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!221:221)","v":3.6768873281052645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!221:221)","v":3.7504250746673731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!221:221)","v":3.8254335761607217},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!221:221)","v":3.9019422476839378},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!221:221)","v":3.9799810926376193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!221:221)","v":4.0595807144903731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!221:221)","v":4.1407723287801828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!221:221)","v":4.2235877753557878},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!221:221)","v":4.3080595308629057},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!221:221)","v":4.3942207214801661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!221:221)","v":4.4821051359097739},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!221:221)","v":4.1873009578393345},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!221:221)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!221:221)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!221:221)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!221:221)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!221:221)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!221:221)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!221:221)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!221:221)","v":0}]
[null,null,null,null,"Electricity-Building",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!222:222)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!222:222)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!223:223)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!223:223)","v":0}]
[null,null,null,null,"Natural Gas Rate",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!224:224)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!224:224)","v":28.600000000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!224:224)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!224:224)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!224:224)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!224:224)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!224:224)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!224:224)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!224:224)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!224:224)","v":0}]
[null,null,null,null,"Natural Gas-Building",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!225:225)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!225:225)","v":0}]
[null,null,null,null,"Energy Services Fee",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!226:226)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!226:226)","v":0}]
[null,null,null,null,"Total Value of Energy efficiency revenue from EE",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!227:227)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!227:227)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!228:228)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!228:228)","v":0}]
[null,null,null,"State and Local tax incentives",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!229:229)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!229:229)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!230:230)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!230:230)","v":0}]
[null,null,null,"EE Capital Expenditure",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!231:231)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!231:231)","v":0}]
[null,null,null,"Operations & maintenance -- FIX",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!232:232)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!232:232)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!233:233)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!233:233)","v":0}]
[null,null,null,null,"Net cash flow",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!234:234)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!234:234)","v":0}]
[null,null,null,null,"Monthly/Annual IRR",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!235:235)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!235:235)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!236:236)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!236:236)","v":0}]
[null,null,"Energy Efficiency  Program 3",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!237:237)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!237:237)","v":0}]
[null,null,null,"IntelliHVAC ",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!238:238)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!238:238)","v":0}]
[null,null,null,null,"Start of Construction",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!239:239)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!239:239)","v":0}]
[null,null,null,null,"EE Construction Flag",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!240:240)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!240:240)","v":0}]
[null,null,null,null,"EE Operation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!241:241)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!241:241)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!242:242)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!242:242)","v":0}]
[null,null,null,"Energy efficiency revenue",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!243:243)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!243:243)","v":0}]
[null,null,null,null,"Electricity Savings as Percent of Energy",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!244:244)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!244:244)","v":0}]
[null,null,null,null,"Base Electricity Usage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!245:245)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!245:245)","v":1281561.6669679952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!245:245)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!245:245)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!245:245)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!245:245)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!245:245)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!245:245)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!245:245)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!245:245)","v":0}]
[null,null,null,null,"Electricity Savings  ",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!246:246)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!246:246)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!247:247)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!247:247)","v":0}]
[null,null,null,null,"Natural Gas Savings as Percent of Energy",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!248:248)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!248:248)","v":0}]
[null,null,null,null,"Base Natural Gas Usage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!249:249)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!249:249)","v":26499.793660140669},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!249:249)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!249:249)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!249:249)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!249:249)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!249:249)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!249:249)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!249:249)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!249:249)","v":0}]
[null,null,null,null,"Natural Gas Savings",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!250:250)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!250:250)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!251:251)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!251:251)","v":0}]
[null,null,null,"Value of Energy Efficiency Revenue",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!252:252)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!252:252)","v":0}]
[null,null,null,null,"Electricity Rate",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!253:253)","v":2.4259213400814654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!253:253)","v":2.474439766883096},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!253:253)","v":2.5239285622207586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!253:253)","v":2.5744071334651752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!253:253)","v":2.6258952761344809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!253:253)","v":2.6784131816571719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!253:253)","v":2.7319814452903164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!253:253)","v":2.786621074196125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!253:253)","v":2.8423534956800491},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!253:253)","v":2.8992005655936519},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!253:253)","v":2.9571845769055263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!253:253)","v":3.0163282684436385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!253:253)","v":3.0766548338125128},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!253:253)","v":3.1381879304887645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!253:253)","v":3.2009516890985421},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!253:253)","v":3.264970722880514},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!253:253)","v":3.3302701373381272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!253:253)","v":3.3968755400848916},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!253:253)","v":3.4648130508865909},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!253:253)","v":3.5341093119043254},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!253:253)","v":3.6047914981424136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!253:253)","v":3.6768873281052645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!253:253)","v":3.7504250746673731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!253:253)","v":3.8254335761607217},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!253:253)","v":3.9019422476839378},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!253:253)","v":3.9799810926376193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!253:253)","v":4.0595807144903731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!253:253)","v":4.1407723287801828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!253:253)","v":4.2235877753557878},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!253:253)","v":4.3080595308629057},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!253:253)","v":4.3942207214801661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!253:253)","v":4.4821051359097739},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!253:253)","v":4.1873009578393345},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!253:253)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!253:253)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!253:253)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!253:253)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!253:253)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!253:253)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!253:253)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!253:253)","v":0}]
[null,null,null,null,"Electricity-Building",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!254:254)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!254:254)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!255:255)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!255:255)","v":0}]
[null,null,null,null,"Natural Gas Rate",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!256:256)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!256:256)","v":28.600000000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!256:256)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!256:256)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!256:256)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!256:256)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!256:256)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!256:256)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!256:256)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!256:256)","v":0}]
[null,null,null,null,"Natural Gas-Building",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!257:257)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!257:257)","v":0}]
[null,null,null,null,"Energy Services Fee",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!258:258)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!258:258)","v":0}]
[null,null,null,null,"Total Value of Energy efficiency revenue from EE",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!259:259)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!259:259)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!260:260)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!260:260)","v":0}]
[null,null,null,"State and Local tax incentives",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!261:261)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!261:261)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!262:262)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!262:262)","v":0}]
[null,null,null,"EE Capital Expenditure",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!263:263)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!263:263)","v":0}]
[null,null,null,"Operations & maintenance -- FIX",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!264:264)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!264:264)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!265:265)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!265:265)","v":0}]
[null,null,null,null,"Net cash flow",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!266:266)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!266:266)","v":0}]
[null,null,null,null,"Monthly/Annual IRR",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!267:267)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!267:267)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!268:268)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!268:268)","v":0}]
[null,null,"Energy Efficiency  Program 4",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!269:269)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!269:269)","v":0}]
[null,null,null,"EE measure – Lighting improvement",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!270:270)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!270:270)","v":0}]
[null,null,null,null,"Start of Construction",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!271:271)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!271:271)","v":0}]
[null,null,null,null,"EE Construction Flag",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!272:272)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!272:272)","v":0}]
[null,null,null,null,"EE Operation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!273:273)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!273:273)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!274:274)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!274:274)","v":0}]
[null,null,null,"Energy efficiency revenue",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!275:275)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!275:275)","v":0}]
[null,null,null,null,"Electricity Savings as Percent of Energy",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!276:276)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!276:276)","v":0}]
[null,null,null,null,"Base Electricity Usage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!277:277)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!277:277)","v":1281561.6669679952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!277:277)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!277:277)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!277:277)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!277:277)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!277:277)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!277:277)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!277:277)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!277:277)","v":0}]
[null,null,null,null,"Electricity Savings  ",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!278:278)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!278:278)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!279:279)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!279:279)","v":0}]
[null,null,null,null,"Natural Gas Savings as Percent of Energy",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!280:280)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!280:280)","v":0}]
[null,null,null,null,"Base Electricity Usage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!281:281)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!281:281)","v":26499.793660140669},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!281:281)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!281:281)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!281:281)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!281:281)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!281:281)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!281:281)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!281:281)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!281:281)","v":0}]
[null,null,null,null,"Natural Gas Savings",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!282:282)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!282:282)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!283:283)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!283:283)","v":0}]
[null,null,null,"Value of Energy Efficiency Revenue",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!284:284)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!284:284)","v":0}]
[null,null,null,null,"Electricity Rate",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!285:285)","v":2.4259213400814654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!285:285)","v":2.474439766883096},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!285:285)","v":2.5239285622207586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!285:285)","v":2.5744071334651752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!285:285)","v":2.6258952761344809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!285:285)","v":2.6784131816571719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!285:285)","v":2.7319814452903164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!285:285)","v":2.786621074196125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!285:285)","v":2.8423534956800491},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!285:285)","v":2.8992005655936519},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!285:285)","v":2.9571845769055263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!285:285)","v":3.0163282684436385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!285:285)","v":3.0766548338125128},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!285:285)","v":3.1381879304887645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!285:285)","v":3.2009516890985421},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!285:285)","v":3.264970722880514},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!285:285)","v":3.3302701373381272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!285:285)","v":3.3968755400848916},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!285:285)","v":3.4648130508865909},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!285:285)","v":3.5341093119043254},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!285:285)","v":3.6047914981424136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!285:285)","v":3.6768873281052645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!285:285)","v":3.7504250746673731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!285:285)","v":3.8254335761607217},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!285:285)","v":3.9019422476839378},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!285:285)","v":3.9799810926376193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!285:285)","v":4.0595807144903731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!285:285)","v":4.1407723287801828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!285:285)","v":4.2235877753557878},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!285:285)","v":4.3080595308629057},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!285:285)","v":4.3942207214801661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!285:285)","v":4.4821051359097739},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!285:285)","v":4.1873009578393345},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!285:285)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!285:285)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!285:285)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!285:285)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!285:285)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!285:285)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!285:285)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!285:285)","v":0}]
[null,null,null,null,"Electricity-Building",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!286:286)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!286:286)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!287:287)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!287:287)","v":0}]
[null,null,null,null,"Natural Gas Rate",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!288:288)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!288:288)","v":28.600000000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!288:288)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!288:288)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!288:288)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!288:288)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!288:288)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!288:288)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!288:288)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!288:288)","v":0}]
[null,null,null,null,"Natural Gas-Building",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!289:289)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!289:289)","v":0}]
[null,null,null,null,"Total Value of Energy efficiency revenue from EE",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!290:290)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!290:290)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!291:291)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!291:291)","v":0}]
[null,null,null,"State and Local tax incentives",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!292:292)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!292:292)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!293:293)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!293:293)","v":0}]
[null,null,null,"EE Capital Expenditure",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!294:294)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!294:294)","v":0}]
[null,null,null,"Operations & maintenance -- FIX",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!295:295)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!295:295)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!296:296)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!296:296)","v":0}]
[null,null,null,null,"Net cash flow",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!297:297)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!297:297)","v":0}]
[null,null,null,null,"Monthly/Annual IRR",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!298:298)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!298:298)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!299:299)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!299:299)","v":0}]
[null,null,"Total Energy Efficiency",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!300:300)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!300:300)","v":0}]
[null,null,null,"Revenues",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!301:301)","v":35407.490976657529},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!301:301)","v":327612.72443820769},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!301:301)","v":332715.94692697201},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!301:301)","v":337921.23386551166},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!301:301)","v":343230.62654282211},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!301:301)","v":348646.20707367861},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!301:301)","v":354170.09921515232},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!301:301)","v":359804.46919945563},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!301:301)","v":365551.52658344485},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!301:301)","v":371413.52511511394},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!301:301)","v":377392.76361741644},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!301:301)","v":383491.58688976488},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!301:301)","v":389712.38662756025},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!301:301)","v":396057.60236011172},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!301:301)","v":402529.72240731405},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!301:301)","v":409131.28485546063},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!301:301)","v":415864.87855257001},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!301:301)","v":422733.14412362163},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!301:301)","v":429738.77500609431},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!301:301)","v":436884.51850621641},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!301:301)","v":394053.22601708432},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!301:301)","v":0}]
[null,null,null,"Operating Expenses",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!302:302)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!302:302)","v":0}]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!303:303)","v":6250000},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!303:303)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!303:303)","v":0}]
[null,null,null,"Lease Cost",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!304:304)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!304:304)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!305:305)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!305:305)","v":0}]
[null,null,null,"Electricity Savings",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!306:306)","v":145629.85072703494},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!306:306)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!306:306)","v":1067814.1492729653},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!306:306)","v":0}]
[null,null,null,"Gas Savings",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!307:307)","v":1973.7164464499567},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!307:307)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!307:307)","v":25892.283553550045},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!307:307)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!308:308)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!308:308)","v":0}]
[null,"Solar Economic Analysis",null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!309:309)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!309:309)","v":0}]
[null,null,"Solar Timing Flags",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!310:310)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!310:310)","v":0}]
[null,null,null,null,"Start of Construction",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!311:311)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!311:311)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!311:311)","v":0}]
[null,null,null,null,"Solar Construction Flag",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!312:312)","v":4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!312:312)","v":8},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!312:312)","v":0}]
[null,null,null,null,"Solar Operation Flag",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!313:313)","v":4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!313:313)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!313:313)","v":8},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!313:313)","v":0}]
[null,null,null,null,"SREC Operation Flag",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!314:314)","v":4},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!314:314)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!314:314)","v":7},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!314:314)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!315:315)","v":0}]
[null,null,null,"Inflation index",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!316:316)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!316:316)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!316:316)","v":12.194119406928769},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!316:316)","v":12.559942989136644},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!316:316)","v":12.936741278810755},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!316:316)","v":13.32484351717509},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!316:316)","v":13.724588822690359},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!316:316)","v":14.13632648737109},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!316:316)","v":14.560416281992239},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!316:316)","v":14.99722877045202},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!316:316)","v":15.447145633565595},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!316:316)","v":15.910560002572577},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!316:316)","v":16.387876802649771},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!316:316)","v":16.879513106729281},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!316:316)","v":17.385898499931177},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!316:316)","v":17.907475454929131},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!316:316)","v":18.444699718577024},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!316:316)","v":18.998040710134358},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!316:316)","v":19.567981931438407},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!316:316)","v":20.155021389381584},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!316:316)","v":20.759672031063051},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!316:316)","v":21.382462191994968},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!316:316)","v":22.023936057754838},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!316:316)","v":22.684654139487506},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!316:316)","v":23.365193763672153},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!316:316)","v":24.066149576582344},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!316:316)","v":24.788134063879838},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!316:316)","v":25.531778085796258},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!316:316)","v":26.29773142837017},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!316:316)","v":27.086663371221313},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!316:316)","v":27.899263272357981},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!316:316)","v":28.73624117052875},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!316:316)","v":27.098248060319214},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!316:316)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!317:317)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!317:317)","v":0}]
[null,null,null,"Solar production",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!318:318)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!318:318)","v":0}]
[null,null,null,null,"Solar Capacity",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!319:319)","v":2268},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!319:319)","v":6804},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!319:319)","v":4536},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!319:319)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!319:319)","v":0}]
[null,null,null,null,"Solar Annual Yield",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!320:320)","v":5710.4761904761908},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!320:320)","v":17131.428571428572},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!320:320)","v":11420.952380952382},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!320:320)","v":0}]
[null,null,null,null,"Monthly Percent",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!321:321)","v":0.99999999999999978},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!321:321)","v":0.96050462915861201},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!321:321)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!322:322)","v":0}]
[null,null,null,null,"Solar Produced from Point of Access",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!323:323)","v":205045.63109166748},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!323:323)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!323:323)","v":604414.36890833243},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!323:323)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!323:323)","v":0}]
[null,null,null,null,"Solar Performance Ratio",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!324:324)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!324:324)","v":11},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!324:324)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!324:324)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!324:324)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!324:324)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!324:324)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!324:324)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!324:324)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!324:324)","v":0}]
[null,null,null,null,"Total Solar Production after Performance Ratio",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!325:325)","v":205045.63109166748},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!325:325)","v":809459.99999999988},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!325:325)","v":604414.36890833243},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!325:325)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!325:325)","v":0}]
[null,null,null,null,"Degradation index",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!326:326)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!326:326)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!326:326)","v":12.004158876994859},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!326:326)","v":12.052496029866287},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!326:326)","v":12.112758510015619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!326:326)","v":12.173322302565701},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!326:326)","v":12.234188914078528},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!326:326)","v":12.295359858648924},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!326:326)","v":12.356836657942175},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!326:326)","v":12.418620841231887},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!326:326)","v":12.480713945438048},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!326:326)","v":12.543117515165244},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!326:326)","v":12.605833102741077},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!326:326)","v":12.668862268254788},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!326:326)","v":12.732206579596058},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!326:326)","v":12.795867612494041},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!326:326)","v":12.859846950556513},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!326:326)","v":12.924146185309297},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!326:326)","v":12.98876691623585},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!326:326)","v":13.053710750817034},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!326:326)","v":13.118979304571116},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!326:326)","v":13.18457420109398},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!326:326)","v":13.245901947301764},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!326:326)","v":13.258746926240825},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!326:326)","v":13.258746926240825},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!326:326)","v":13.258746926240825},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!326:326)","v":13.258746926240825},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!326:326)","v":13.258746926240825},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!326:326)","v":13.258746926240825},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!326:326)","v":13.258746926240825},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!326:326)","v":13.258746926240825},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!326:326)","v":13.258746926240825},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!326:326)","v":12.15385134905409},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!326:326)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!326:326)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!326:326)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!326:326)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!326:326)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!326:326)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!326:326)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!326:326)","v":0}]
[null,null,null,null,"Solar production after degradation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!327:327)","v":204867.25252657631},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!327:327)","v":805958.29666802229},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!327:327)","v":801948.5538985295},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!327:327)","v":797958.76009803894},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!327:327)","v":793988.81601794926},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!327:327)","v":790038.62290343177},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!327:327)","v":786108.08249097678},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!327:327)","v":782197.09700594679},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!327:327)","v":778305.56916014606},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!327:327)","v":774433.40214939881},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!327:327)","v":770580.49965114263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!327:327)","v":766746.76582203235},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!327:327)","v":762932.10529555462},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!327:327)","v":759136.42317965603},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!327:327)","v":755359.625054384},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!327:327)","v":751601.61696953606},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!327:327)","v":747862.30544232426},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!327:327)","v":744141.59745504893},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!327:327)","v":740439.40045278496},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!327:327)","v":736755.62234107917},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!327:327)","v":547672.42092282919},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!327:327)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!328:328)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!328:328)","v":0}]
[null,null,null,null,"Total Base Energy",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!329:329)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!329:329)","v":1281561.6669679952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!329:329)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!329:329)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!329:329)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!329:329)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!329:329)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!329:329)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!329:329)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!329:329)","v":0}]
[null,null,null,null,"Less: Energy Efficiency Savings",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!330:330)","v":145629.85072703494},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!330:330)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!330:330)","v":1067814.1492729653},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!330:330)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!330:330)","v":0}]
[null,null,null,null,"Net Energy for Solar",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!331:331)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!331:331)","v":1211333.1492729653},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!331:331)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!331:331)","v":289148.85072703497},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!331:331)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!331:331)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!331:331)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!331:331)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!331:331)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!331:331)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!331:331)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!331:331)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!331:331)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!331:331)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!331:331)","v":1281561.6669679952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!331:331)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!331:331)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!331:331)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!331:331)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!331:331)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!331:331)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!331:331)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!331:331)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!332:332)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!332:332)","v":0}]
[null,null,null,null,"Solar energy to be used onsite",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!333:333)","v":39687.729314125259},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!333:333)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!333:333)","v":192199.79859749158},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!333:333)","v":547672.42092282919},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!333:333)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!333:333)","v":0}]
[null,null,null,null,"Excess energy available to be sold to grid",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!334:334)","v":165179.52321245105},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!334:334)","v":662439.29666802206},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!334:334)","v":658429.5538985295},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!334:334)","v":654439.76009803894},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!334:334)","v":650469.81601794914},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!334:334)","v":646519.62290343177},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!334:334)","v":642589.08249097678},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!334:334)","v":638678.09700594679},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!334:334)","v":634786.56916014606},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!334:334)","v":630914.40214939869},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!334:334)","v":627061.49965114263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!334:334)","v":623227.76582203223},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!334:334)","v":619413.10529555439},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!334:334)","v":615617.42317965592},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!334:334)","v":611840.625054384},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!334:334)","v":608082.61696953606},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!334:334)","v":604343.30544232426},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!334:334)","v":600622.59745504882},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!334:334)","v":596920.40045278496},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!334:334)","v":544555.82374358771},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!334:334)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!334:334)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!335:335)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!335:335)","v":0}]
[null,null,null,null,"Price for Base Solar Power",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!336:336)","v":2.4259213400814654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!336:336)","v":2.474439766883096},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!336:336)","v":2.5239285622207586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!336:336)","v":2.5744071334651752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!336:336)","v":2.6258952761344809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!336:336)","v":2.6784131816571719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!336:336)","v":2.7319814452903164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!336:336)","v":2.786621074196125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!336:336)","v":2.8423534956800491},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!336:336)","v":2.8992005655936519},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!336:336)","v":2.9571845769055263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!336:336)","v":3.0163282684436385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!336:336)","v":3.0766548338125128},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!336:336)","v":3.1381879304887645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!336:336)","v":3.2009516890985421},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!336:336)","v":3.264970722880514},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!336:336)","v":3.3302701373381272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!336:336)","v":3.3968755400848916},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!336:336)","v":3.4648130508865909},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!336:336)","v":3.5341093119043254},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!336:336)","v":3.6047914981424136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!336:336)","v":3.6768873281052645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!336:336)","v":3.7504250746673731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!336:336)","v":3.8254335761607217},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!336:336)","v":3.9019422476839378},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!336:336)","v":3.9799810926376193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!336:336)","v":4.0595807144903731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!336:336)","v":4.1407723287801828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!336:336)","v":4.2235877753557878},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!336:336)","v":4.3080595308629057},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!336:336)","v":4.3942207214801661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!336:336)","v":4.4821051359097739},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!336:336)","v":4.1873009578393345},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!336:336)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!336:336)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!336:336)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!336:336)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!336:336)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!336:336)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!336:336)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!336:336)","v":0}]
[null,null,null,null,"Price for Surplus Solar Power",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!337:337)","v":2.4259213400814654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!337:337)","v":2.474439766883096},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!337:337)","v":2.5239285622207586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!337:337)","v":2.5744071334651752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!337:337)","v":2.6258952761344809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!337:337)","v":2.6784131816571719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!337:337)","v":2.7319814452903164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!337:337)","v":2.786621074196125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!337:337)","v":2.8423534956800491},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!337:337)","v":2.8992005655936519},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!337:337)","v":2.9571845769055263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!337:337)","v":3.0163282684436385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!337:337)","v":3.0766548338125128},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!337:337)","v":3.1381879304887645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!337:337)","v":3.2009516890985421},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!337:337)","v":3.264970722880514},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!337:337)","v":3.3302701373381272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!337:337)","v":3.3968755400848916},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!337:337)","v":3.4648130508865909},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!337:337)","v":3.5341093119043254},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!337:337)","v":3.6047914981424136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!337:337)","v":3.6768873281052645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!337:337)","v":3.7504250746673731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!337:337)","v":3.8254335761607217},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!337:337)","v":3.9019422476839378},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!337:337)","v":3.9799810926376193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!337:337)","v":4.0595807144903731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!337:337)","v":4.1407723287801828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!337:337)","v":4.2235877753557878},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!337:337)","v":4.3080595308629057},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!337:337)","v":4.3942207214801661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!337:337)","v":4.4821051359097739},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!337:337)","v":4.1873009578393345},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!337:337)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!337:337)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!337:337)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!337:337)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!337:337)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!337:337)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!337:337)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!337:337)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!338:338)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!338:338)","v":0}]
[null,null,null,null,"Revenues from Base Solar",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!339:339)","v":8400.1717744789148},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!339:339)","v":30782.53203824165},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!339:339)","v":31398.182679006502},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!339:339)","v":32026.14633258665},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!339:339)","v":32666.669259238406},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!339:339)","v":33320.002644423192},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!339:339)","v":33986.402697311678},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!339:339)","v":34666.13075125793},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!339:339)","v":35359.453366283109},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!339:339)","v":36066.642433608795},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!339:339)","v":36787.975282280982},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!339:339)","v":37523.734787926631},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!339:339)","v":38274.209483685168},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!339:339)","v":39039.693673358903},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!339:339)","v":39820.487546826102},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!339:339)","v":40616.897297762654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!339:339)","v":41429.235243717929},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!339:339)","v":42257.819948592318},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!339:339)","v":43102.976347564181},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!339:339)","v":59002.857369495112},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!339:339)","v":170795.16241276966},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!339:339)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!339:339)","v":0}]
[null,null,null,null,"Solar-excess sold to grid",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!340:340)","v":34944.687845534223},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!340:340)","v":142101.71478389375},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!340:340)","v":144066.42603599667},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!340:340)","v":146057.33713935694},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!340:340)","v":148074.77665258499},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!340:340)","v":150119.07678847227},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!340:340)","v":152190.57344353758},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!340:340)","v":154289.60622751445},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!340:340)","v":156416.51849276951},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!340:340)","v":158571.65736363872},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!340:340)","v":160755.37376567171},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!340:340)","v":162968.02245477168},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!340:340)","v":165209.9620462177},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!340:340)","v":167481.55504355751},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!340:340)","v":169783.16786735781},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!340:340)","v":172115.17088379728},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!340:340)","v":174477.93843308912},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!340:340)","v":176871.84885771948},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!340:340)","v":179297.28453048371},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!340:340)","v":166716.81038732969},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!340:340)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!340:340)","v":0}]
[null,null,null,null,"State and Local tax incentives",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!341:341)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!341:341)","v":0}]
[null,null,null,null,"REC Revenue",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!342:342)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!342:342)","v":0}]
[null,null,null,null,"Total Value of Revenue from Solar",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!343:343)","v":43344.859620013136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!343:343)","v":172884.24682213538},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!343:343)","v":175464.60871500315},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!343:343)","v":178083.48347194359},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!343:343)","v":180741.44591182339},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!343:343)","v":183439.07943289549},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!343:343)","v":186176.97614084923},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!343:343)","v":188955.73697877242},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!343:343)","v":191775.97185905269},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!343:343)","v":194638.29979724751},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!343:343)","v":197543.34904795268},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!343:343)","v":200491.75724269828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!343:343)","v":203484.1715299029},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!343:343)","v":206521.24871691642},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!343:343)","v":209603.65541418392},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!343:343)","v":212732.06818155991},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!343:343)","v":215907.17367680706},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!343:343)","v":219129.66880631182},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!343:343)","v":222400.26087804788},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!343:343)","v":225719.66775682484},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!343:343)","v":170795.16241276966},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!343:343)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!344:344)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!344:344)","v":0}]
[null,null,"Solar Capital Expenditure",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!345:345)","v":1100000.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!345:345)","v":2200000.0000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!345:345)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!345:345)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!346:346)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!346:346)","v":0}]
[null,null,"Operations & maintenance",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!347:347)","v":1939.5278617603092},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!347:347)","v":5934.5730623670634},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!347:347)","v":6112.6102542380831},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!347:347)","v":6295.9885618652288},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!347:347)","v":6484.8682187211944},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!347:347)","v":6679.4142652828386},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!347:347)","v":6879.7966932413319},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!347:347)","v":7086.1905940385786},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!347:347)","v":7298.7763118597431},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!347:347)","v":7517.7396012155432},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!347:347)","v":7743.2717892520168},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!347:347)","v":7975.5699429295837},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!347:347)","v":8214.8370412174809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!347:347)","v":8461.2821524540122},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!347:347)","v":8715.1206170276437},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!347:347)","v":8976.5742355384828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!347:347)","v":9245.8714626046458},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!347:347)","v":9523.247606482797},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!347:347)","v":9808.9450346772919},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!347:347)","v":10103.21338571762},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!347:347)","v":6903.3067262094482},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!347:347)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!347:347)","v":0}]
[null,null,null,null,"Net cash flow",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!348:348)","v":-9.9999999999999995E-8},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!348:348)","v":-1100000.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!348:348)","v":-2158594.6682417481},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!348:348)","v":166949.67375976837},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!348:348)","v":169351.99846076505},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!348:348)","v":171787.49491007833},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!348:348)","v":174256.57769310221},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!348:348)","v":176759.66516761263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!348:348)","v":179297.17944760789},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!348:348)","v":181869.54638473381},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!348:348)","v":184477.19554719288},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!348:348)","v":187120.56019603193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!348:348)","v":189800.07725870071},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!348:348)","v":192516.1872997687},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!348:348)","v":195269.33448868536},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!348:348)","v":198059.9665644624},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!348:348)","v":200888.53479715632},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!348:348)","v":203755.49394602142},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!348:348)","v":206661.30221420241},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!348:348)","v":209606.421199829},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!348:348)","v":212591.3158433706},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!348:348)","v":215616.45437110719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!348:348)","v":163891.85568656019},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!348:348)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!348:348)","v":0}]
[null,null,null,null,"Year Counter",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!349:349)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!349:349)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!349:349)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!350:350)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!350:350)","v":0}]
[null,null,null,null,"Monthly IRR",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!351:351)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!351:351)","v":0}]
[null,null,null,null,"XIRR",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!352:352)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!352:352)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!353:353)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!353:353)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!354:354)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!354:354)","v":0}]
[null,"Combined Heat and Power",null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!355:355)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!355:355)","v":0}]
[null,null,null,7.5822222222222221E-2,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!356:356)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!356:356)","v":0}]
[null,null,null,null,"Start of Construction",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!357:357)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!357:357)","v":0}]
[null,null,null,null,"CHP Construction Flag",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!358:358)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!358:358)","v":0}]
[null,null,null,null,"CHP Operation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!359:359)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!359:359)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!360:360)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!360:360)","v":0}]
[null,null,null,"Capacity and Efficiency",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!361:361)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!361:361)","v":0}]
[null,null,null,null,"Capacity",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!362:362)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!362:362)","v":0}]
[null,null,null,null,"Hours",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!363:363)","v":366},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!363:363)","v":366},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!363:363)","v":366},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!363:363)","v":366},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!363:363)","v":366},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!363:363)","v":366},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!363:363)","v":366},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!363:363)","v":366},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!363:363)","v":365},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!363:363)","v":335},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!363:363)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!363:363)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!363:363)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!363:363)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!363:363)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!363:363)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!363:363)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!363:363)","v":0}]
[null,null,null,null,"Availability",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!364:364)","v":11.399999999999999},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!364:364)","v":10.45},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!364:364)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!364:364)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!364:364)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!364:364)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!364:364)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!364:364)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!364:364)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!364:364)","v":0}]
[null,null,null,null,"Available Energy",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!365:365)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!365:365)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!366:366)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!366:366)","v":0}]
[null,null,null,null,"Base Electricity Usage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!367:367)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!367:367)","v":1281561.6669679952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!367:367)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!367:367)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!367:367)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!367:367)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!367:367)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!367:367)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!367:367)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!367:367)","v":0}]
[null,null,null,null,"Less: Energy Efficiency",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!368:368)","v":145629.85072703494},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!368:368)","v":1213444.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!368:368)","v":1067814.1492729653},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!368:368)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!368:368)","v":0}]
[null,null,null,null,"Less: Solar",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!369:369)","v":39687.729314125259},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!369:369)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!369:369)","v":192199.79859749158},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!369:369)","v":547672.42092282919},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!369:369)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!369:369)","v":0}]
[null,null,null,null,"Remaining Energy for CHP",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!370:370)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!370:370)","v":1211333.1492729653},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!370:370)","v":103831.27068587477},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!370:370)","v":96949.052129543401},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!370:370)","v":809290.57907717081},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!370:370)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!370:370)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!370:370)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!370:370)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!370:370)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!370:370)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!370:370)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!370:370)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!370:370)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!370:370)","v":1281561.6669679952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!370:370)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!370:370)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!371:371)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!371:371)","v":0}]
[null,null,null,null,"Energy Produced",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!372:372)","v":0}]
[null,null,null,null,"Natural Gas Conversion",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!373:373)","v":0.90986666666666671},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!373:373)","v":0.83404444444444448},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!373:373)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!373:373)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!373:373)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!373:373)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!373:373)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!373:373)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!373:373)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!373:373)","v":0}]
[null,null,null,null,"Therms Purchased",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!374:374)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!374:374)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!375:375)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!375:375)","v":0}]
[null,null,null,"Value of Energy Efficiency Revenue",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!376:376)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!376:376)","v":0}]
[null,null,null,null,"Electricity Rate",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!377:377)","v":2.4259213400814654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!377:377)","v":2.474439766883096},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!377:377)","v":2.5239285622207586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!377:377)","v":2.5744071334651752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!377:377)","v":2.6258952761344809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!377:377)","v":2.6784131816571719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!377:377)","v":2.7319814452903164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!377:377)","v":2.786621074196125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!377:377)","v":2.8423534956800491},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!377:377)","v":2.8992005655936519},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!377:377)","v":2.9571845769055263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!377:377)","v":3.0163282684436385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!377:377)","v":3.0766548338125128},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!377:377)","v":3.1381879304887645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!377:377)","v":3.2009516890985421},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!377:377)","v":3.264970722880514},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!377:377)","v":3.3302701373381272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!377:377)","v":3.3968755400848916},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!377:377)","v":3.4648130508865909},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!377:377)","v":3.5341093119043254},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!377:377)","v":3.6047914981424136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!377:377)","v":3.6768873281052645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!377:377)","v":3.7504250746673731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!377:377)","v":3.8254335761607217},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!377:377)","v":3.9019422476839378},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!377:377)","v":3.9799810926376193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!377:377)","v":4.0595807144903731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!377:377)","v":4.1407723287801828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!377:377)","v":4.2235877753557878},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!377:377)","v":4.3080595308629057},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!377:377)","v":4.3942207214801661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!377:377)","v":4.4821051359097739},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!377:377)","v":4.1873009578393345},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!377:377)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!377:377)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!377:377)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!377:377)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!377:377)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!377:377)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!377:377)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!377:377)","v":0}]
[null,null,null,null,"Value of Energy Saved",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!378:378)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!378:378)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!379:379)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!379:379)","v":0}]
[null,null,null,null,"Total Therms Uses with EE and CHP",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!380:380)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!380:380)","v":26499.793660140669},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!380:380)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!380:380)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!380:380)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!380:380)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!380:380)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!380:380)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!380:380)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!380:380)","v":0}]
[null,null,null,null,"Less: Therms Saved from EE Programs",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!381:381)","v":1973.7164464499567},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!381:381)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!381:381)","v":25892.283553550045},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!381:381)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!381:381)","v":0}]
[null,null,null,null,"Net Therms Before CHP",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!382:382)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!382:382)","v":25892.283553550045},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!382:382)","v":1973.7164464499567},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!382:382)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!382:382)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!382:382)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!382:382)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!382:382)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!382:382)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!382:382)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!382:382)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!382:382)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!382:382)","v":27866.000000000004},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!382:382)","v":26499.793660140669},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!382:382)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!382:382)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!383:383)","v":0}]
[null,null,null,null,"Threms Purchased for CHP",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!384:384)","v":0}]
[null,null,null,null,"Hot Water and Steam Avoided from CHP",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!385:385)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!386:386)","v":0}]
[null,null,null,null,"Natural Gas Rate Applied to Water/Steam",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!387:387)","v":31.200000000000006},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!387:387)","v":28.600000000000005},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!387:387)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!387:387)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!387:387)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!387:387)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!387:387)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!387:387)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!387:387)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!387:387)","v":0}]
[null,null,null,null,"Natural Gas-Building",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!388:388)","v":0}]
[null,null,null,null,"Total Value of Energy Savings",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!389:389)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!390:390)","v":0}]
[null,null,null,"State and Local tax incentives",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!391:391)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!392:392)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!392:392)","v":0}]
[null,null,null,null,"Purchase Gas Cost per Therm",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!393:393)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!393:393)","v":5.5},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!393:393)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!393:393)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!393:393)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!393:393)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!393:393)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!393:393)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!393:393)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!393:393)","v":0}]
[null,null,null,null,"Cost gas Purchased",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!394:394)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!394:394)","v":0}]
[null,null,null,null,"Operations & Maintenance -- Cost/kWm",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!395:395)","v":0}]
[null,null,null,null,"Capital Expenditures",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!396:396)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!397:397)","v":0}]
[null,null,null,null,"Net cash flow",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!398:398)","v":0}]
[null,null,null,null,"Monthly/Annual IRR",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!399:399)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!400:400)","v":0}]
[null,null,"Total CHP",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!401:401)","v":0}]
[null,null,null,"Revenues - Electricity",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!402:402)","v":0}]
[null,null,null,"Revenues - Natural Gas",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!403:403)","v":0}]
[null,null,null,"Operating Expenses",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!404:404)","v":0}]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!405:405)","v":0}]
[null,null,null,"Lease Cost",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!406:406)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!407:407)","v":0}]
[null,null,null,"Electricity Savings Including CHP",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!408:408)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!408:408)","v":1211333.1492729653},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!408:408)","v":143519.00000000003},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!408:408)","v":289148.85072703497},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!408:408)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!408:408)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!408:408)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!408:408)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!408:408)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!408:408)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!408:408)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!408:408)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!408:408)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!408:408)","v":1356963.0000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!408:408)","v":1281561.6669679952},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!408:408)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!408:408)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!408:408)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!408:408)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!408:408)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!408:408)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!408:408)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!408:408)","v":0}]
[null,null,null,"Gas Savings",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!409:409)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!410:410)","v":0}]
[null,"Battery Operations",null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!411:411)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!411:411)","v":0}]
[null,null,"Battery Revenues",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!412:412)","v":0}]
[null,null,null,null,"Start of Construction",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!413:413)","v":1},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!413:413)","v":0}]
[null,null,null,null,"Battery Construction Flag",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!414:414)","v":6},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!414:414)","v":10},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!414:414)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!414:414)","v":0}]
[null,null,null,null,"Battery Operation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!415:415)","v":2},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!415:415)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!415:415)","v":10},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!415:415)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!415:415)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!416:416)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!416:416)","v":0}]
[null,null,"Inflation Date",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!417:417)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!417:417)","v":0}]
[null,null,"Inflation index",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!418:418)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!418:418)","v":12},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!418:418)","v":12.164119406928767},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!418:418)","v":12.529042989136641},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!418:418)","v":12.904914278810754},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!418:418)","v":13.292061707175089},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!418:418)","v":13.69082355839036},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!418:418)","v":14.101548265142085},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!418:418)","v":14.524594713096368},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!418:418)","v":14.960332554489273},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!418:418)","v":15.409142531123965},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!418:418)","v":15.871416807057697},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!418:418)","v":16.347559311269446},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!418:418)","v":16.837986090607547},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!418:418)","v":17.343125673325783},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!418:418)","v":17.863419443525579},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!418:418)","v":18.399322026831371},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!418:418)","v":18.951301687636334},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!418:418)","v":19.51984073826544},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!418:418)","v":20.105435960413427},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!418:418)","v":20.708599039225849},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!418:418)","v":21.329857010402655},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!418:418)","v":21.969752720714752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!418:418)","v":22.62884530233622},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!418:418)","v":23.307710661406325},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!418:418)","v":24.006941981248538},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!418:418)","v":24.727150240686022},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!418:418)","v":25.468964747906625},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!418:418)","v":26.233033690343849},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!418:418)","v":27.020024701054201},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!418:418)","v":27.830625442085861},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!418:418)","v":28.665544205348468},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!418:418)","v":27.031580889473922},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!418:418)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!418:418)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!418:418)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!418:418)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!418:418)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!418:418)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!418:418)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!418:418)","v":0}]
[null,null,null,"Battery Revene",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!419:419)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!419:419)","v":0}]
[null,null,null,"Total Electricity Use",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!420:420)","v":226160.5},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!420:420)","v":1356963},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!420:420)","v":1130802.5},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!420:420)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!420:420)","v":0}]
[null,null,null,"Natural Gas-Building",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!421:421)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!421:421)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!422:422)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!422:422)","v":0}]
[null,null,null,"Electricity Net Savings",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!423:423)","v":11308.025000000001},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!423:423)","v":67848.149999999994},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!423:423)","v":56540.125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!423:423)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!424:424)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!424:424)","v":0}]
[null,null,null,"Price of Electricity",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!425:425)","v":2.4259213400814654},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!425:425)","v":2.474439766883096},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!425:425)","v":2.5239285622207586},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!425:425)","v":2.5744071334651752},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!425:425)","v":2.6258952761344809},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!425:425)","v":2.6784131816571719},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!425:425)","v":2.7319814452903164},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!425:425)","v":2.786621074196125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!425:425)","v":2.8423534956800491},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!425:425)","v":2.8992005655936519},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!425:425)","v":2.9571845769055263},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!425:425)","v":3.0163282684436385},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!425:425)","v":3.0766548338125128},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!425:425)","v":3.1381879304887645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!425:425)","v":3.2009516890985421},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!425:425)","v":3.264970722880514},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!425:425)","v":3.3302701373381272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!425:425)","v":3.3968755400848916},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!425:425)","v":3.4648130508865909},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!425:425)","v":3.5341093119043254},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!425:425)","v":3.6047914981424136},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!425:425)","v":3.6768873281052645},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!425:425)","v":3.7504250746673731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!425:425)","v":3.8254335761607217},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!425:425)","v":3.9019422476839378},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!425:425)","v":3.9799810926376193},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!425:425)","v":4.0595807144903731},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!425:425)","v":4.1407723287801828},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!425:425)","v":4.2235877753557878},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!425:425)","v":4.3080595308629057},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!425:425)","v":4.3942207214801661},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!425:425)","v":4.4821051359097739},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!425:425)","v":4.1873009578393345},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!425:425)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!425:425)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!425:425)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!425:425)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!425:425)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!425:425)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!425:425)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!425:425)","v":0}]
[null,null,null,"Electricity Revenues",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!426:426)","v":2351.0339820357704},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!426:426)","v":14270.323639903199},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!426:426)","v":14555.730112701272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!426:426)","v":14846.844714955307},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!426:426)","v":15143.781609254422},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!426:426)","v":15446.657241439518},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!426:426)","v":15755.590386268319},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!426:426)","v":16070.702193993697},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!426:426)","v":16392.116237873579},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!426:426)","v":16719.958562631058},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!426:426)","v":17054.357733883691},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!426:426)","v":17395.444888561375},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!426:426)","v":17743.353786332609},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!426:426)","v":18098.220862059272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!426:426)","v":18460.185279300469},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!426:426)","v":15665.206786140418},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!426:426)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!426:426)","v":0}]
[null,null,null,"Operating Costs",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!427:427)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!428:428)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!428:428)","v":0}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!429:429)","v":42346.875},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!429:429)","v":70578.125},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!429:429)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!430:430)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!430:430)","v":0}]
[null,null,null,"EBITDA",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!431:431)","v":2351.0339820357704},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!431:431)","v":14270.323639903199},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!431:431)","v":14555.730112701272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!431:431)","v":14846.844714955307},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!431:431)","v":15143.781609254422},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!431:431)","v":15446.657241439518},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!431:431)","v":15755.590386268319},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!431:431)","v":16070.702193993697},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!431:431)","v":16392.116237873579},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!431:431)","v":16719.958562631058},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!431:431)","v":17054.357733883691},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!431:431)","v":17395.444888561375},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!431:431)","v":17743.353786332609},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!431:431)","v":18098.220862059272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!431:431)","v":18460.185279300469},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!431:431)","v":15665.206786140418},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!431:431)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!431:431)","v":0}]
[null,null,null,"Cash Flow",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!432:432)","v":-42346.875},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!432:432)","v":-68227.091017964223},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!432:432)","v":14270.323639903199},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!432:432)","v":14555.730112701272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!432:432)","v":14846.844714955307},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!432:432)","v":15143.781609254422},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!432:432)","v":15446.657241439518},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!432:432)","v":15755.590386268319},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!432:432)","v":16070.702193993697},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!432:432)","v":16392.116237873579},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!432:432)","v":16719.958562631058},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!432:432)","v":17054.357733883691},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!432:432)","v":17395.444888561375},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!432:432)","v":17743.353786332609},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!432:432)","v":18098.220862059272},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!432:432)","v":18460.185279300469},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!432:432)","v":15665.206786140418},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!432:432)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!432:432)","v":0}]
[null,null,null,"IRR",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!433:433)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!433:433)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!434:434)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!434:434)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!435:435)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!435:435)","v":0}]
[null,null,"Not Used",null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!436:436)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!436:436)","v":0}]
[null,null,null,"Historic Annual Value ($/MW)",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!437:437)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!437:437)","v":0}]
[null,null,null,null,"Forward Capacity",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!438:438)","v":59619},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!438:438)","v":54650.75},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!438:438)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!438:438)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!438:438)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!438:438)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!438:438)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!438:438)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!438:438)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!438:438)","v":0}]
[null,null,null,null,"Frequency Regulation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!439:439)","v":129558},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!439:439)","v":118761.5},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!439:439)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!439:439)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!439:439)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!439:439)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!439:439)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!439:439)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!439:439)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!439:439)","v":0}]
[null,null,null,null,"Economic DRD (Wholesale Energy Mkt)",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!440:440)","v":11989.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!440:440)","v":10990.833333333332},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!440:440)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!440:440)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!440:440)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!440:440)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!440:440)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!440:440)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!440:440)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!440:440)","v":0}]
[null,null,null,null,"Retail Energy Arbitrage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!441:441)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!441:441)","v":0}]
[null,null,null,null,"Sync Reserve",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!442:442)","v":15745.999999999998},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!442:442)","v":14433.833333333332},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!442:442)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!442:442)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!442:442)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!442:442)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!442:442)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!442:442)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!442:442)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!442:442)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!443:443)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!443:443)","v":0}]
[null,null,null,"HVAC load sold into the market",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!444:444)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!444:444)","v":0}]
[null,null,null,null,"Forward Capacity",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!445:445)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!445:445)","v":0}]
[null,null,null,null,"Frequency Regulation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!446:446)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!446:446)","v":0}]
[null,null,null,null,"Economic DRD (Wholesale Energy Mkt)",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!447:447)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!447:447)","v":0}]
[null,null,null,null,"Retail Energy Arbitrage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!448:448)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!448:448)","v":0}]
[null,null,null,null,"Sync Reserve",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!449:449)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!449:449)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!450:450)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!450:450)","v":0}]
[null,null,null,"Discount for 3rd party commissions to sell",null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!451:451)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!451:451)","v":0}]
[null,null,null,null,"Forward Capacity",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!452:452)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!452:452)","v":9.9000000000000021},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!452:452)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!452:452)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!452:452)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!452:452)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!452:452)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!452:452)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!452:452)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!452:452)","v":0}]
[null,null,null,null,"Frequency Regulation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!453:453)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!453:453)","v":9.9000000000000021},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!453:453)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!453:453)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!453:453)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!453:453)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!453:453)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!453:453)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!453:453)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!453:453)","v":0}]
[null,null,null,null,"Economic DRD (Wholesale Energy Mkt)",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!454:454)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!454:454)","v":9.9000000000000021},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!454:454)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!454:454)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!454:454)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!454:454)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!454:454)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!454:454)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!454:454)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!454:454)","v":0}]
[null,null,null,null,"Retail Energy Arbitrage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!455:455)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!455:455)","v":0}]
[null,null,null,null,"Sync Reserve",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!456:456)","v":10.800000000000002},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!456:456)","v":9.9000000000000021},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!456:456)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!456:456)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!456:456)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!456:456)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!456:456)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!456:456)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!456:456)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!456:456)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!457:457)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!457:457)","v":0}]
[null,null,null,null,"Forward Capacity",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!458:458)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!458:458)","v":0}]
[null,null,null,null,"Frequency Regulation",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!459:459)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!459:459)","v":0}]
[null,null,null,null,"Economic DRD",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!460:460)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!460:460)","v":0}]
[null,null,null,null,"Retail Energy Arbitrage",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!461:461)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!461:461)","v":0}]
[null,null,null,null,"Sync Reserve",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!462:462)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!462:462)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!463:463)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!463:463)","v":0}]
[null,null,null,null,"Total Value of Energy efficiency revenue from EE",null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!464:464)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!464:464)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!H$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!I$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!J$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!K$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!L$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!M$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!N$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!O$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!P$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Q$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!R$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!S$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!T$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!U$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!V$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!W$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!X$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Y$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!Z$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AA$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AB$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AC$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AD$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AE$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AF$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AG$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AH$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AI$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AJ$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AK$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AL$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AM$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AN$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AO$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AP$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AQ$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AR$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AS$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AT$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AU$4,'Operating Model - Monthly'!465:465)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$10:$10,'Operating Model - Annual'!AV$4,'Operating Model - Monthly'!465:465)","v":0}]
[]
[]
[]
[null,"Dates Moved"]
[]
[null,null,null,null,"Period"]
[null,null,null,null,"Month"]
[null,null,null,null,"PPA Flag"]
[null,null,null,null,"End of Year"]
[null,null,null,null,"Annual counter"]
[]
[null,null,null,null,"Period"]
[null,null,null,null,"Month"]
[null,null,null,null,"PPA Flag"]
[null,null,null,null,"End of Year"]
[null,null,null,null,"Annual counter"]
[]
[null,null,null,null,"Period"]
[null,null,null,null,"Month"]
[null,null,null,null,"PPA Flag"]
[null,null,null,null,"End of Year"]
[null,null,null,null,"Annual counter"]
[]
[null,null,null,null,"Period"]
[null,null,null,null,"Month"]
[null,null,null,null,"PPA Flag"]
[null,null,null,null,"End of Year"]
[null,null,null,null,"Annual counter"]
[]
[]
[null,"Graphs"]
[null,null,"First Operating Period"]
[]
[null,null,null,null,"Charging Energy"]
[null,null,null,null,"Energy Efficiency"]
[null,null,null,null,"Solar"]
[null,null,null,null,"CHP"]
[null,null,null,null,"Remaining"]
[]
[]
[null,null,null,null,"Energy Efficiency Savings Percent"]
[null,null,null,null,"Solar Savings Percent"]
[null,null,null,null,"CHP Savings Percent"]
[]
[null,"Graphs"]
[null,null,"Start of EE"]
[null,null,"Start of Solar"]
[null,null,"Start of CHP"]
[null,null,"Stard Date of Graph"]
[]
[null,"Electricity Savings Graph"]
[null,null,"Total Building Electricity Usage without Savings"]
[]
[]
[null,null,"RTUs+BMS+lighting"]
[null,null,"Cooling equipment improvement"]
[null,null,"IntelliHVAC "]
[null,null,"EE measure – Lighting improvement"]
[null,null,"Solar"]
[null,null,"Combined Heat and Power"]
[null,null,"Battery"]
[null,null,"EV Charging"]
[null,null,"Remaining Use"]
[]
[null,"Natural Gas Savings Graph"]
[null,null,"Total Building Natural Gas Usage without Savings"]
[]
[]
[null,null,"RTUs+BMS+lighting"]
[null,null,"Cooling equipment improvement"]
[null,null,"IntelliHVAC "]
[null,null,"EE measure – Lighting improvement"]
[null,null,"Combined Heat and Power"]
[null,null,"Remaining Use"]
[]
[]
[]
["End of Sheet"]

{"sheet":"Investor LLC Cash Flow","index":17,"n_rows":448,"n_cols":137,"rows_kept":448,"cut":false,"hidden":false,"merged":[]}
[null,null,"Period",null,null,"Units","Driver","Driver",null,null,"Sum",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]
[null,null,"Beginning of Period",null,null,null,null,null,null,null,null,null,{"$f":"L3+1","v":"2022-01-01"},{"$f":"M3+1","v":"2022-04-01"},"2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01",{"$f":"BY3+1","v":"2038-04-01"},"2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01",{"$f":"DH3+1","v":"2047-01-01"},{"$f":"DI3+1","v":"2047-04-01"},{"$f":"DJ3+1","v":"2047-07-01"},{"$f":"DK3+1","v":"2047-10-01"},{"$f":"DL3+1","v":"2048-01-01"},{"$f":"DM3+1","v":"2048-04-01"},{"$f":"DN3+1","v":"2048-07-01"},{"$f":"DO3+1","v":"2048-10-01"},{"$f":"DP3+1","v":"2049-01-01"},{"$f":"DQ3+1","v":"2049-04-01"},{"$f":"DR3+1","v":"2049-07-01"},{"$f":"DS3+1","v":"2049-10-01"},{"$f":"DT3+1","v":"2050-01-01"},{"$f":"DU3+1","v":"2050-04-01"},{"$f":"DV3+1","v":"2050-07-01"},{"$f":"DW3+1","v":"2050-10-01"},{"$f":"DX3+1","v":"2051-01-01"},{"$f":"DY3+1","v":"2051-04-01"},{"$f":"DZ3+1","v":"2051-07-01"},{"$f":"EA3+1","v":"2051-10-01"},{"$f":"EB3+1","v":"2052-01-01"},{"$f":"EC3+1","v":"2052-04-01"},{"$f":"ED3+1","v":"2052-07-01"},{"$f":"EE3+1","v":"2052-10-01"},{"$f":"EF3+1","v":"2053-01-01"}]
[null,null,"End of Period",null,null,null,null,null,null,null,null,{"$f":"EDATE('Constant Inputs - Operation'!$G$10,0)-1","v":"2021-12-31"},{"$f":"EOMONTH(M2,2)","v":"2022-03-31"},{"$f":"EOMONTH(N2,2)","v":"2022-06-30"},"2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31",{"$f":"EOMONTH(BZ2,2)","v":"2038-06-30"},"2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31",{"$f":"EOMONTH(DI2,2)","v":"2047-03-31"},"2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31"]
[null,null,"End of Year",null,null,"ITC Flag",{"$f":"ITC_Flag","v":true},null,null,12,null,null,{"$f":"MOD(MONTH(M2),$J$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(AS2),$J$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(BY2),$J$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(DE2),$J$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Annual counter",null,null,null,null,null,null,null,null,null,{"$f":"IF(K4,1, K5+1)","v":1},{"$f":"IF(M4,1, M5+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"IF(BY4,1, BY5+1)","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,{"$f":"IF(DH4,1, DH5+1)","v":101},{"$f":"IF(DI4,1, DI5+1)","v":102},{"$f":"IF(DJ4,1, DJ5+1)","v":103},{"$f":"IF(DK4,1, DK5+1)","v":104},{"$f":"IF(DL4,1, DL5+1)","v":105},{"$f":"IF(DM4,1, DM5+1)","v":106},{"$f":"IF(DN4,1, DN5+1)","v":107},{"$f":"IF(DO4,1, DO5+1)","v":108},{"$f":"IF(DP4,1, DP5+1)","v":109},{"$f":"IF(DQ4,1, DQ5+1)","v":110},{"$f":"IF(DR4,1, DR5+1)","v":111},{"$f":"IF(DS4,1, DS5+1)","v":112},{"$f":"IF(DT4,1, DT5+1)","v":113},{"$f":"IF(DU4,1, DU5+1)","v":114},{"$f":"IF(DV4,1, DV5+1)","v":115},{"$f":"IF(DW4,1, DW5+1)","v":116},{"$f":"IF(DX4,1, DX5+1)","v":117},{"$f":"IF(DY4,1, DY5+1)","v":118},{"$f":"IF(DZ4,1, DZ5+1)","v":119},{"$f":"IF(EA4,1, EA5+1)","v":120},{"$f":"IF(EB4,1, EB5+1)","v":121},{"$f":"IF(EC4,1, EC5+1)","v":122},{"$f":"IF(ED4,1, ED5+1)","v":123},{"$f":"IF(EE4,1, EE5+1)","v":124},{"$f":"IF(EF4,1, EF5+1)","v":125}]
[null,null,"Year",null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M3)","v":2022},{"$f":"YEAR(N3)","v":2022},2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,{"$f":"YEAR(BZ3)","v":2038},2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(DI3)","v":2047},2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053]
[]
[null,"Capital Expenditures"]
[null,null,"EV charging",null,null,"USD",null,null,null,null,{"$f":"SUM(M9:DH9)","v":0},null,{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!12:12)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!12:12)","v":0}]
[null,null,"Energy efficiency",null,null,"USD",null,null,null,null,{"$f":"SUM(M10:DH10)","v":6250000},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!13:13)","v":3125000},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!13:13)","v":3125000},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!13:13)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!13:13)","v":0}]
[null,null,"Solar",null,null,"USD",null,null,{"$f":"'Operating Model - Monthly'!K560='Investor LLC Cash Flow'!K11","v":true},null,3300000.0000000009,null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!560:560)","v":275000.00000000006},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!560:560)","v":825000.00000000023},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!560:560)","v":825000.00000000023},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!560:560)","v":825000.00000000023},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!560:560)","v":550000.00000000012},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!560:560)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!560:560)","v":0}]
[null,null,"Combined Heat and Power",null,null,"USD",null,null,null,null,{"$f":"SUM(M12:XFD12)","v":0},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!396:396)","v":0}]
[null,null,"Battery",null,null,"USD",null,null,null,null,{"$f":"SUM(M13:XFD13)","v":112925},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!429:429)","v":21173.4375},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!429:429)","v":21173.4375},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!429:429)","v":21173.4375},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!429:429)","v":21173.4375},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!429:429)","v":21173.4375},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!429:429)","v":7057.8125},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!429:429)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!429:429)","v":0}]
[null,null,"Contingency - Fix",null,null,"USD",null,null,null,null,0,null,{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!17:17)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!17:17)","v":0}]
[null,null,"Legal fees - FIX",null,null,"USD",null,null,null,null,0,null,{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!18:18)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!18:18)","v":0}]
[null,null,"Construction management fees - FIX",null,null,"USD",null,null,null,null,0,null,{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!19:19)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!19:19)","v":0}]
[null,null,"Project Development fees  - FIX",null,null,"USD",null,null,null,null,0,null,{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!20:20)","v":0},{"$f":"-SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!20:20)","v":0}]
[null,null,null,null,"Total Budgeted spend (Cap Exp)","USD",null,null,null,null,9662925,null,{"$f":"SUM(M10:M17)","v":0},0,21173.4375,21173.4375,21173.4375,21173.4375,3421173.4375,3957057.8125,825000.00000000023,825000.00000000023,550000.00000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS10:AS17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY10:BY17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE10:DE17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Applied to Compute Savings"]
[null,null,"EV Charging - Add kWh",null,null,"kWh",null,null,null,null,{"$f":"SUM(M21:XFD21)","v":0},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!137:137)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!137:137)","v":0}]
[null,null,"Energy Efficiency Savings",null,null,"kWh",null,null,null,null,{"$f":"SUM(M22:XFD22)","v":24268879.999999974},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!306:306)","v":145629.85072703494},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!306:306)","v":232077.69993460533},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!306:306)","v":245252.59487998154},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!306:306)","v":413918.09009078325},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!306:306)","v":322195.61509462999},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!306:306)","v":86447.849207570413},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!306:306)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!306:306)","v":0}]
[null,null,"Solar",null,null,"kWh",null,null,null,null,{"$f":"SUM(M23:XFD23)","v":15399032.835505385},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!327:327)","v":85168.309398183468},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!327:327)","v":119698.94312839284},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!327:327)","v":131872.6717601456},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!327:327)","v":283390.11562464765},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!327:327)","v":271592.08328482811},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!327:327)","v":119103.42599840081},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!327:327)","v":131216.58881606525},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!327:327)","v":281980.21455188817},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!327:327)","v":270240.87889037625},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!327:327)","v":118510.87164019978},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!327:327)","v":130563.76996623406},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!327:327)","v":280577.32791232638},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!327:327)","v":268896.39690584689},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!327:327)","v":117921.26531363162},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!327:327)","v":129914.19897137715},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!327:327)","v":279181.42080828495},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!327:327)","v":267558.60388641478},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!327:327)","v":117334.59235187224},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!327:327)","v":129267.85967301208},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!327:327)","v":277792.45851570636},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!327:327)","v":266227.46655364655},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!327:327)","v":116750.83816106687},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!327:327)","v":128624.73599304678},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!327:327)","v":276410.40648328984},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!327:327)","v":264902.95179467311},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!327:327)","v":116169.98821996701},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!327:327)","v":127984.81193337985},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!327:327)","v":275035.23033163161},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!327:327)","v":263585.02666136622},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!327:327)","v":115592.02807956917},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!327:327)","v":127348.07157550237},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!327:327)","v":273666.89585236978},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!327:327)","v":262273.65836951858},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!327:327)","v":115016.94336275535},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!327:327)","v":126714.49908010181},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!327:327)","v":272305.36900733301},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!327:327)","v":260968.8142980283},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!327:327)","v":114444.7197639356},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!327:327)","v":126084.07868666839},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!327:327)","v":270950.61592769442},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!327:327)","v":259670.46198808774},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!327:327)","v":113875.34304869208},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!327:327)","v":125456.7947131028},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!327:327)","v":269602.60291312862},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!327:327)","v":258378.56914237578},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!327:327)","v":113308.79905342494},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!327:327)","v":124832.63155532617},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!327:327)","v":268261.2964309738},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!327:327)","v":257093.10362425458},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!327:327)","v":112745.07368499997},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!327:327)","v":124211.57368689173},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!327:327)","v":266926.66311539675},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!327:327)","v":255814.03345696966},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!327:327)","v":112184.15292039792},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!327:327)","v":123593.6056585987},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!327:327)","v":265598.66976656386},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!327:327)","v":254541.32682285534},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!327:327)","v":111626.02280636609},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!327:327)","v":122978.71209810814},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!327:327)","v":264277.28334981477},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!327:327)","v":253274.95206254255},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!327:327)","v":111070.6694590707},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!327:327)","v":122366.8777095603},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!327:327)","v":262962.47099484043},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!327:327)","v":252014.87767417158},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!327:327)","v":110518.07906375192},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!327:327)","v":121758.08727319428},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!327:327)","v":261654.1999948661},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!327:327)","v":250761.07231260856},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!327:327)","v":109968.23787438001},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!327:327)","v":121152.32564496945},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!327:327)","v":260352.43780583693},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!327:327)","v":249513.50478866522},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!327:327)","v":109421.13221331341},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!327:327)","v":120549.57775618845},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!327:327)","v":259057.15204560873},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!327:327)","v":248272.14406832348},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!327:327)","v":108876.7484709586},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!327:327)","v":119949.82861312284},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!327:327)","v":257768.31049314304},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!327:327)","v":169954.28181656337},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!327:327)","v":0}]
[null,null,"Combined Heat and Power (Electriricy Generation)",null,null,"kWh",null,null,null,null,{"$f":"SUM(M24:XFD24)","v":0},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!372:372)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!372:372)","v":0}]
[]
[null,null,"Energy Efficiency Savings - Natural Gas",null,null,"Therms",null,null,null,null,{"$f":"SUM(M26:XFD26)","v":557319.99999999988},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!307:307)","v":1973.7164464499567},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!307:307)","v":3352.6445457492773},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!307:307)","v":13334.985119658064},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!307:307)","v":6819.2318064827732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!307:307)","v":4359.1385281098846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!307:307)","v":1378.9280992993204},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!307:307)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!307:307)","v":0}]
[null,null,"Energy Efficiency Savings - CHP",null,null,"Therms",null,null,null,null,{"$f":"SUM(M27:XFD27)","v":0},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!385:385)","v":0}]
[null,null,"Battery",null,null,"kWh",null,null,null,null,{"$f":"SUM(M28:XFD28)","v":1017722.2499999991},null,{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!M3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!N3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!O3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!P3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!Q3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!R3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!S3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!T3,'Operating Model - Monthly'!423:423)","v":11308.025000000001},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!U3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!V3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!W3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!X3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!Y3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!Z3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AA3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AB3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AC3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AD3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AE3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AF3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AG3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AH3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AI3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AJ3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AK3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AL3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AM3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AN3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AO3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AP3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AQ3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AR3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AS3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AT3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AU3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AV3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AW3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AX3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AY3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!AZ3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BA3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BB3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BC3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BD3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BE3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BF3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BG3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BH3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BI3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BJ3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BK3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BL3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BM3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BN3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BO3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BP3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BQ3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BR3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BS3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BT3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BU3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BV3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BW3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BX3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BY3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!BZ3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CA3,'Operating Model - Monthly'!423:423)","v":16962.037500000002},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CB3,'Operating Model - Monthly'!423:423)","v":5654.0125000000007},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CC3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CD3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CE3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CF3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CG3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CH3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CI3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CJ3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CK3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CL3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CM3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CN3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CO3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CP3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CQ3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CR3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CS3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CT3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CU3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CV3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CW3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CX3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CY3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!CZ3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DA3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DB3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DC3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DD3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DE3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DF3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DG3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DH3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DI3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DJ3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DK3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DL3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DM3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DN3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DO3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DP3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DQ3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DR3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DS3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DT3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DU3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DV3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DW3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DX3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DY3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!DZ3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!EA3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!EB3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!EC3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!ED3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!EE3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!EF3,'Operating Model - Monthly'!423:423)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!9:9,'Investor LLC Cash Flow'!EG3,'Operating Model - Monthly'!423:423)","v":0}]
[null,null,"Energy for Application of Energy Services Fee (Not Used)",null,null,"kWh"]
[null,null,null,"Total Energy",null,"kWh",null,null,null,null,{"$f":"SUM(M30:XFD30)","v":41242955.085505389},null,{"$f":"SUM(M22:M29)","v":0},0,0,0,0,0,0,158911.59217348488,275549.61749963957,437699.359397266,428685.10052092333,372091.32510874746,407422.2892597852,721089.47502191365,615108.87440756802,371495.80797875545,406766.20631570485,719679.57394915423,613757.67001311609,370903.2536205544,406113.38746587362,718276.68730959238,612413.1880285868,370313.64729398623,405463.81647101673,716880.78020555095,611075.39500915469,369726.97433222685,404817.47717265168,715491.8179129723,609744.25767638639,369143.22014142148,{"$f":"SUM(AS22:AS29)","v":404174.35349268635},714109.76588055585,608419.74291741289,368562.3702003216,403534.42943301942,712734.58972889767,607101.81778410613,367984.41005992377,402897.68907514191,711366.25524963578,605790.44949225849,367409.32534310996,402264.11657974136,710004.72840459901,604485.60542076814,366837.10174429021,401633.69618630793,708649.97532496043,603187.25311082765,366267.72502904671,401006.41221274238,707301.96231039462,601895.36026511563,365701.18103377952,400382.24905496574,705960.65582823986,600609.89474699437,365137.45566535456,399761.19118653133,704626.02251266269,599330.82457970944,364576.53490075254,{"$f":"SUM(BY22:BY29)","v":399143.22315823828},703298.02916382987,598058.11794559518,352710.37978672073,381566.29209774773,685014.60524708079,579829.70568528248,346501.01393942535,380954.45770919987,683699.79289210646,578569.63129691139,345948.42354410654,380345.66727283387,682391.52189213212,577315.8259353484,345398.58235473465,379739.90564460901,681089.75970310299,576068.25841140503,344851.47669366805,379137.15775582806,679794.47394287481,574826.89769106335,196703.52577782833,119949.82861312284,257768.31049314304,169954.28181656337,0,0,0,0,0,{"$f":"SUM(DE22:DE29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"PPA Price "]
[null,null,"Inflation Rate in Term Sheet",null,null,"% p.p.",{"$f":"'Constant Inputs - Operation'!G74","v":0.03},null,null,null,null,null,{"$f":"(1+$G$34)^(1/4)-1","v":7.4170717777328754E-3},{"$f":"(1+$G$34)^(1/4)-1","v":7.4170717777328754E-3},7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,{"$f":"(1+$G$34)^(1/4)-1","v":7.4170717777328754E-3},7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3,7.4170717777328754E-3]
[null,null,"Inflation Period",null,null,"Flag",{"$f":"'Constant Inputs - Operation'!G75","v":"2024-01-01"},null,null,null,null,null,{"$f":"M2>$G$35","v":false},false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AS2>$G$35","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BY2>$G$35","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"DE2>$G$35","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Inflation Index",null,null,"Index",null,null,null,null,null,1,{"$f":"L36*(1+M34*M35)","v":1},{"$f":"M36*(1+N34*N35)","v":1},1,1,1,1,1,1,1,1.0074170717777329,1.0148891565092217,1.0224166622294935,1.0299999999999996,1.0376395839310644,1.045335831204498,1.0530891620963778,1.0608999999999993,1.0687687714489962,1.0766959061406327,1.084681836959269,1.0927269999999991,1.1008318345924659,1.1089967833248515,1.1172222920680468,1.1255088099999988,1.1338567896302396,1.142266686824597,1.1507389608300882,1.1592740742999987,1.1678724933191467,1.1765346874293345,1.1852611296549904,1.1940522965289981,1.2029086681187204,1.211830728052214,1.2208189635446396,1.2298738654248675,1.2389959281622815,1.24818564989378,1.2574435324509783,1.2667700813876133,1.2761658060071497,1.285631219390593,1.2951668384245072,1.3047731838292411,1.3144507801873637,1.3242001559723104,1.3340218435772422,1.3439163793441182,1.3538843035929844,1.3639261606514794,1.374042498884559,1.3842338707244413,1.3945008327007735,1.4048439454710233,1.4152637738510954,1.425760886846174,1.4363358576817962,1.4469892638351536,1.4577216870666279,1.4685337134515588,1.4794259334122497,1.4903989417502079,1.5014533376786263,1.5125897248551052,{"$f":"BY36*(1+BZ34*BZ35)","v":1.5238087114146168},1.5351109100027136,1.5464969378089846,1.557967416600758,1.5695229727570548,1.5811642373027945,1.5928918459432537,1.6047064390987802,1.6166086619397659,1.6285991644218778,1.6406786013215506,1.6528476322717429,1.6651069217979582,1.6774571393545334,1.6898989593611964,1.7024330612398946,1.7150601294518963,1.7277808535351689,1.7405959281420318,1.7535060530770907,1.7665119333354526,1.7796142791412233,1.7928138059862921,1.806111234669403,1.8195072913355157,1.8330027075154596,1.8465982201658804,1.8602945717094845,1.8740925100755805,1.8879927887409227,1.9019961667708563,1.9161034088607685,1.9303152853778474,1.9446325724031497,1.9590560517739812,1.9735865111265909,1.9882247439391822,2.0029715495752436,2.0178277333271999,2.0327941064603876,2.0478714862573568,2.0630606960625002,2.0783625653270152,2.0937779296541987,2.1093076308450769,2.1249525169443744,2.1407134422868248,2.1565912675438237,2.1725868597704281,2.1887010924527046,2.2049348455554285,2.2212890055701373,2.23776446556354,2.2543621252262849,2.2710828909220906,2.2879276757372407,2.3048973995304451,2.3219929889830722,2.3392153776497522,2.3565655060093569]
[null,null,"EV Charging Price",null,null,"$/kWh",{"$f":"'Operating Model - Monthly'!G139","v":0.61},null,null,null,null,null,{"$f":"$G$37","v":0.61},{"$f":"$G$37","v":0.61},0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,{"$f":"$G$37","v":0.61},0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61]
[null,null,"Energy Efficiency Price Applied to Energy Savings",null,null,"$/kWh",{"$f":"'Constant Inputs - Operation'!$F$73","v":0.2},null,null,null,null,null,{"$f":"$G$38*M36","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.20148341435554659,0.20297783130184435,0.2044833324458987,0.20599999999999993,0.20752791678621288,0.2090671662408996,0.21061783241927556,0.21217999999999987,0.21375375428979926,0.21533918122812656,0.21693636739185382,0.21854539999999983,0.2201663669184932,0.2217993566649703,0.22344445841360938,0.22510176199999976,0.22677135792604794,0.22845333736491941,0.23014779216601766,0.23185481485999976,0.23357449866382934,0.23530693748586692,0.23705222593099809,{"$f":"$G$38*AS36","v":0.23881045930579964},0.2405817336237441,0.24236614561044281,0.24416379270892793,0.24597477308497351,0.24779918563245631,0.24963712997875601,0.25148870649019567,0.25335401627752269,0.25523316120142997,0.25712624387811861,0.25903336768490143,0.26095463676584824,0.26289015603747273,0.26484003119446209,0.26680436871544844,0.26878327586882367,0.27077686071859691,0.27278523213029587,0.2748084997769118,0.27684677414488829,0.2789001665401547,0.2809687890942047,0.28305275477021907,0.28515217736923482,0.28726717153635922,0.28939785276703073,0.29154433741332558,0.29370674269031177,0.29588518668244995,0.29807978835004162,0.30029066753572531,{"$f":"$G$38*BY36","v":0.30251794497102108},0.30476174228292341,0.30702218200054276,0.30929938756179692,0.31159348332015163,0.31390459455141095,0.31623284746055891,0.31857836918865079,0.32094128781975606,0.3233217323879532,0.32571983288437556,0.32813572026431015,0.33056952645434862,0.33302138435959167,0.33549142787090669,0.33797979187223931,0.34048661224797894,0.34301202589037927,0.34555617070703382,0.34811918562840638,0.35070121061541815,0.35330238666709057,0.35592285582824468,0.35856276119725844,0.36122224693388061,0.36390145826710318,0.36660054150309196,0.36931964403317608,0.37205891434189692,0.37481850201511613,0.37759855774818457,0.38039923335417125,{"$f":"$G$38*DE36","v":0.38322068177215374},0.38606305707556948,0.38892651448062998,0.39181121035479627,0.3947173022253182,0.39764494878783646,0.40059430991504874,0.40356554666543998,0.40655882129207754,0.40957429725147138,0.41261213921250006,0.41567251306540309,0.41875558593083978,0.4218615261690154,0.4249905033888749,0.42814268845736497,0.43131825350876474,0.43451737195408563,0.43774021849054096,0.4409869691110857,0.44425780111402746,0.44755289311270802,0.45087242504525699,0.45421657818441813,0.45758553514744815,0.46097947990608906,0.46439859779661447,0.46784307552995047,0.47131310120187142]
[null,null,"Solar price applied to Solar Production",null,null,"$/kWh",{"$f":"'Constant Inputs - Operation'!$F$73","v":0.2},null,null,null,null,null,{"$f":"$G$39*M36","v":0.2},{"$f":"$G$39*N36","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.20148341435554659,0.20297783130184435,0.2044833324458987,0.20599999999999993,0.20752791678621288,0.2090671662408996,0.21061783241927556,0.21217999999999987,0.21375375428979926,0.21533918122812656,0.21693636739185382,0.21854539999999983,0.2201663669184932,0.2217993566649703,0.22344445841360938,0.22510176199999976,0.22677135792604794,0.22845333736491941,0.23014779216601766,0.23185481485999976,0.23357449866382934,0.23530693748586692,0.23705222593099809,0.23881045930579964,0.2405817336237441,0.24236614561044281,0.24416379270892793,0.24597477308497351,0.24779918563245631,0.24963712997875601,0.25148870649019567,0.25335401627752269,0.25523316120142997,0.25712624387811861,0.25903336768490143,0.26095463676584824,0.26289015603747273,0.26484003119446209,0.26680436871544844,0.26878327586882367,0.27077686071859691,0.27278523213029587,0.2748084997769118,0.27684677414488829,0.2789001665401547,0.2809687890942047,0.28305275477021907,0.28515217736923482,0.28726717153635922,0.28939785276703073,0.29154433741332558,0.29370674269031177,0.29588518668244995,0.29807978835004162,0.30029066753572531,0.30251794497102108,{"$f":"$G$39*BZ36","v":0.30476174228292341},0.30702218200054276,0.30929938756179692,0.31159348332015163,0.31390459455141095,0.31623284746055891,0.31857836918865079,0.32094128781975606,0.3233217323879532,0.32571983288437556,0.32813572026431015,0.33056952645434862,0.33302138435959167,0.33549142787090669,0.33797979187223931,0.34048661224797894,0.34301202589037927,0.34555617070703382,0.34811918562840638,0.35070121061541815,0.35330238666709057,0.35592285582824468,0.35856276119725844,0.36122224693388061,0.36390145826710318,0.36660054150309196,0.36931964403317608,0.37205891434189692,0.37481850201511613,0.37759855774818457,0.38039923335417125,0.38322068177215374,0.38606305707556948,0.38892651448062998,0.39181121035479627,0.3947173022253182,0.39764494878783646,0.40059430991504874,0.40356554666543998,0.40655882129207754,0.40957429725147138,0.41261213921250006,0.41567251306540309,0.41875558593083978,0.4218615261690154,0.4249905033888749,0.42814268845736497,0.43131825350876474,0.43451737195408563,0.43774021849054096,0.4409869691110857,0.44425780111402746,0.44755289311270802,0.45087242504525699,0.45421657818441813,0.45758553514744815,0.46097947990608906,0.46439859779661447,0.46784307552995047,0.47131310120187142]
[]
[null,null,"Natural Gas Retail Cost - Energy Efficiency",null,null,"$/Therm",{"$f":"'Constant Inputs - Operation'!$G$36","v":2.6},null,null,null,null,null,{"$f":"$G41*M$36","v":2.6},{"$f":"$G$41*N36","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6192843866221054,2.6387118069239768,2.658283321796683,2.677999999999999,2.6978629182207676,2.7178731611316951,2.7380318214505825,2.7583399999999982,2.7787988057673902,2.7994093559656452,2.8201727760940996,2.8410901999999978,2.8621627699404115,2.883391636644614,2.9047779593769216,2.9263229059999971,2.9480276530386229,2.9698933857439522,2.9919212981582293,3.014112593179997,3.0364684826297816,3.0589901873162697,3.0816789371029754,3.1045359709753955,{"$f":"$G$41*AT36","v":3.1275625371086733},3.1507598929357568,3.1741293052160628,3.1976720501046558,3.2213894132219321,3.2452826897238283,3.2693531843725436,3.2936022116077948,3.3180310956185894,3.3426411704155421,3.3674337799037186,3.392410277956027,3.4175720284871458,3.4429204055280072,3.4684567933008297,3.4941825862947073,3.5200991893417597,3.5462080176938464,3.5725104970998536,3.5990080638835473,3.6257021650220111,3.6525942582246609,3.6796858120128482,3.7069783058000523,3.7344732299726702,3.7621720859713994,3.7900763863732325,3.8181876549740532,3.8465074268718493,3.8750372485505409,3.9037786779644286,3.9327332846232737,{"$f":"$G$41*BZ36","v":3.9619026496780041},3.9912883660070557,4.0208920383033604,4.0507152831619706,4.0807597291683422,4.1110270169872658,4.1415187994524603,4.1722367416568282,4.2031825210433915,4.2343578274968827,4.2657643634360314,4.2974038439065314,4.3292779966746915,4.3613885623217872,4.3937372943391111,4.4263259592237256,4.4591563365749307,4.4922302191914394,4.5255494131692826,4.5591157380004361,4.5929310266721775,4.6269971257671809,4.6613158955643597,4.6958892101404484,4.7307189574723409,4.7658070395401948,4.801155372431289,4.8367658864446597,4.8726405261965091,4.908781250726399,4.9451900336042263,4.9818688630379979,{"$f":"$G$41*DF36","v":5.0188197419824032},5.0560446882481891,5.0935457346123512,5.1313249289291365,5.1693843342418742,5.2077260288956335,5.2463521066507202,5.2852646767970084,5.3244658642691283,5.3639578097625007,5.4037426698502395,5.443822617100917,5.4841998401972001,5.524876544055374,5.565854949945745,5.607137295613942,5.6487258354031136,5.6906228403770323,5.7328305984441146,5.7753514144823574,5.8181876104652046,5.8613415255883412,5.9048155163974361,5.9486119569168263,5.9927332387791576,6.0371817713559874,6.0819599818893559,6.1270703156243282]
[null,null,"Natural Gas Retail Cost - CHP",null,null,"$/Therm",{"$f":"'Constant Inputs - Operation'!$G$36","v":2.6},null,null,null,null,null,{"$f":"$G42*M$36","v":2.6},{"$f":"$G42*N$36","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6192843866221054,2.6387118069239768,2.658283321796683,2.677999999999999,2.6978629182207676,2.7178731611316951,2.7380318214505825,2.7583399999999982,2.7787988057673902,2.7994093559656452,2.8201727760940996,2.8410901999999978,2.8621627699404115,2.883391636644614,2.9047779593769216,2.9263229059999971,2.9480276530386229,2.9698933857439522,2.9919212981582293,3.014112593179997,3.0364684826297816,3.0589901873162697,3.0816789371029754,3.1045359709753955,3.1275625371086733,3.1507598929357568,3.1741293052160628,3.1976720501046558,3.2213894132219321,3.2452826897238283,3.2693531843725436,3.2936022116077948,3.3180310956185894,3.3426411704155421,3.3674337799037186,3.392410277956027,3.4175720284871458,3.4429204055280072,3.4684567933008297,3.4941825862947073,3.5200991893417597,3.5462080176938464,3.5725104970998536,3.5990080638835473,3.6257021650220111,3.6525942582246609,3.6796858120128482,3.7069783058000523,3.7344732299726702,3.7621720859713994,3.7900763863732325,3.8181876549740532,3.8465074268718493,3.8750372485505409,3.9037786779644286,3.9327332846232737,{"$f":"$G42*BZ$36","v":3.9619026496780041},3.9912883660070557,4.0208920383033604,4.0507152831619706,4.0807597291683422,4.1110270169872658,4.1415187994524603,4.1722367416568282,4.2031825210433915,4.2343578274968827,4.2657643634360314,4.2974038439065314,4.3292779966746915,4.3613885623217872,4.3937372943391111,4.4263259592237256,4.4591563365749307,4.4922302191914394,4.5255494131692826,4.5591157380004361,4.5929310266721775,4.6269971257671809,4.6613158955643597,4.6958892101404484,4.7307189574723409,4.7658070395401948,4.801155372431289,4.8367658864446597,4.8726405261965091,4.908781250726399,4.9451900336042263,4.9818688630379979,5.0188197419824032,5.0560446882481891,5.0935457346123512,5.1313249289291365,5.1693843342418742,5.2077260288956335,5.2463521066507202,5.2852646767970084,5.3244658642691283,5.3639578097625007,5.4037426698502395,5.443822617100917,5.4841998401972001,5.524876544055374,5.565854949945745,5.607137295613942,5.6487258354031136,5.6906228403770323,5.7328305984441146,5.7753514144823574,5.8181876104652046,5.8613415255883412,5.9048155163974361,5.9486119569168263,5.9927332387791576,6.0371817713559874,6.0819599818893559,6.1270703156243282]
[]
[null,null,"Battery",null,null,"$/kWh",{"$f":"'Constant Inputs - Operation'!$F$73","v":0.2},null,null,null,null,null,{"$f":"M39","v":0.2},{"$f":"N39","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.20148341435554659,0.20297783130184435,0.2044833324458987,0.20599999999999993,0.20752791678621288,0.2090671662408996,0.21061783241927556,0.21217999999999987,0.21375375428979926,0.21533918122812656,0.21693636739185382,0.21854539999999983,0.2201663669184932,0.2217993566649703,0.22344445841360938,0.22510176199999976,0.22677135792604794,0.22845333736491941,0.23014779216601766,0.23185481485999976,0.23357449866382934,0.23530693748586692,0.23705222593099809,0.23881045930579964,0.2405817336237441,0.24236614561044281,0.24416379270892793,0.24597477308497351,0.24779918563245631,0.24963712997875601,0.25148870649019567,0.25335401627752269,0.25523316120142997,0.25712624387811861,0.25903336768490143,0.26095463676584824,0.26289015603747273,0.26484003119446209,0.26680436871544844,0.26878327586882367,0.27077686071859691,0.27278523213029587,0.2748084997769118,0.27684677414488829,0.2789001665401547,0.2809687890942047,0.28305275477021907,0.28515217736923482,0.28726717153635922,0.28939785276703073,0.29154433741332558,0.29370674269031177,0.29588518668244995,0.29807978835004162,0.30029066753572531,0.30251794497102108,{"$f":"BZ39","v":0.30476174228292341},0.30702218200054276,0.30929938756179692,0.31159348332015163,0.31390459455141095,0.31623284746055891,0.31857836918865079,0.32094128781975606,0.3233217323879532,0.32571983288437556,0.32813572026431015,0.33056952645434862,0.33302138435959167,0.33549142787090669,0.33797979187223931,0.34048661224797894,0.34301202589037927,0.34555617070703382,0.34811918562840638,0.35070121061541815,0.35330238666709057,0.35592285582824468,0.35856276119725844,0.36122224693388061,0.36390145826710318,0.36660054150309196,0.36931964403317608,0.37205891434189692,0.37481850201511613,0.37759855774818457,0.38039923335417125,0.38322068177215374,0.38606305707556948,0.38892651448062998,0.39181121035479627,0.3947173022253182,0.39764494878783646,0.40059430991504874,0.40356554666543998,0.40655882129207754,0.40957429725147138,0.41261213921250006,0.41567251306540309,0.41875558593083978,0.4218615261690154,0.4249905033888749,0.42814268845736497,0.43131825350876474,0.43451737195408563,0.43774021849054096,0.4409869691110857,0.44425780111402746,0.44755289311270802,0.45087242504525699,0.45421657818441813,0.45758553514744815,0.46097947990608906,0.46439859779661447,0.46784307552995047,0.47131310120187142]
[]
[null,"Spark Spread for CHP"]
[null,null,"Electric Price",null,null,"$/kWh",null,null,null,null,null,null,{"$f":"M38","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.20148341435554659,0.20297783130184435,0.2044833324458987,0.20599999999999993,0.20752791678621288,0.2090671662408996,0.21061783241927556,0.21217999999999987,0.21375375428979926,0.21533918122812656,0.21693636739185382,0.21854539999999983,0.2201663669184932,0.2217993566649703,0.22344445841360938,0.22510176199999976,0.22677135792604794,0.22845333736491941,0.23014779216601766,0.23185481485999976,0.23357449866382934,0.23530693748586692,0.23705222593099809,{"$f":"AS38","v":0.23881045930579964},0.2405817336237441,0.24236614561044281,0.24416379270892793,0.24597477308497351,0.24779918563245631,0.24963712997875601,0.25148870649019567,0.25335401627752269,0.25523316120142997,0.25712624387811861,0.25903336768490143,0.26095463676584824,0.26289015603747273,0.26484003119446209,0.26680436871544844,0.26878327586882367,0.27077686071859691,0.27278523213029587,0.2748084997769118,0.27684677414488829,0.2789001665401547,0.2809687890942047,0.28305275477021907,0.28515217736923482,0.28726717153635922,0.28939785276703073,0.29154433741332558,0.29370674269031177,0.29588518668244995,0.29807978835004162,0.30029066753572531,{"$f":"BY38","v":0.30251794497102108},0.30476174228292341,0.30702218200054276,0.30929938756179692,0.31159348332015163,0.31390459455141095,0.31623284746055891,0.31857836918865079,0.32094128781975606,0.3233217323879532,0.32571983288437556,0.32813572026431015,0.33056952645434862,0.33302138435959167,0.33549142787090669,0.33797979187223931,0.34048661224797894,0.34301202589037927,0.34555617070703382,0.34811918562840638,0.35070121061541815,0.35330238666709057,0.35592285582824468,0.35856276119725844,0.36122224693388061,0.36390145826710318,0.36660054150309196,0.36931964403317608,0.37205891434189692,0.37481850201511613,0.37759855774818457,0.38039923335417125,{"$f":"DE38","v":0.38322068177215374},0.38606305707556948,0.38892651448062998,0.39181121035479627,0.3947173022253182,0.39764494878783646,0.40059430991504874,0.40356554666543998,0.40655882129207754,0.40957429725147138,0.41261213921250006,0.41567251306540309,0.41875558593083978,0.4218615261690154,0.4249905033888749,0.42814268845736497,0.43131825350876474,0.43451737195408563,0.43774021849054096,0.4409869691110857,0.44425780111402746,0.44755289311270802,0.45087242504525699,0.45421657818441813,0.45758553514744815,0.46097947990608906,0.46439859779661447,0.46784307552995047,0.47131310120187142]
[null,null,"Heat Rate",null,null,"therm/kWh",{"$f":"'Constant Inputs - Operation'!G292","v":7.5822222222222221E-2},null,null,null,null,null,{"$f":"$G$48","v":7.5822222222222221E-2},{"$f":"$G$48","v":7.5822222222222221E-2},7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,{"$f":"$G$48","v":7.5822222222222221E-2},7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2,7.5822222222222221E-2]
[null,null,"Gas Price Paid for CHP",null,null,"$/therm",{"$f":"'Constant Inputs - Operation'!G46","v":0.5},null,null,null,null,null,{"$f":"$G$49*M36","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.50370853588886644,0.50744457825461087,0.51120833111474673,0.51499999999999979,0.51881979196553218,0.52266791560224901,0.52654458104818891,0.53044999999999964,0.53438438572449809,0.53834795307031635,0.5423409184796345,0.54636349999999956,0.55041591729623296,0.55449839166242576,0.5586111460340234,0.5627544049999994,0.56692839481511981,0.57113334341229849,0.5753694804150441,0.57963703714999937,0.58393624665957333,0.58826734371466727,0.59263056482749521,{"$f":"$G$49*AS36","v":0.59702614826449907},0.60145433405936022,0.60591536402610702,0.6104094817723198,0.61493693271243377,0.61949796408114077,0.62409282494689,0.62872176622548914,0.63338504069380663,0.63808290300357484,0.6428156096952965,0.6475834192122536,0.65238659191462056,0.65722539009368186,0.66210007798615522,0.66701092178862109,0.67195818967205911,0.6769421517964922,0.68196308032573971,0.68702124944227949,0.69211693536222063,0.69725041635038676,0.70242197273551166,0.70763188692554768,0.71288044342308698,0.71816792884089808,0.72349463191757679,0.72886084353331393,0.7342668567257794,0.73971296670612485,0.74519947087510396,0.75072666883931316,{"$f":"$G$49*BY36","v":0.75629486242755262},0.76190435570730841,0.7675554550013568,0.77324846890449228,0.778983708300379,0.78476148637852738,0.79058211865139727,0.79644592297162686,0.8023532195493901,0.80830433096988297,0.8142995822109389,0.82033930066077532,0.82642381613587146,0.83255346089897908,0.83872856967726672,0.84494947968059819,0.85121653061994729,0.85753006472594817,0.86389042676758443,0.87029796407101589,0.87675302653854537,0.88325596666772632,0.88980713957061164,0.89640690299314607,0.90305561733470152,0.90975364566775785,0.91650135375772979,0.92329911008294019,0.93014728585474227,0.93704625503779027,0.94399639437046134,0.95099808338542813,{"$f":"$G$49*DE36","v":0.95805170443038423},0.96515764268892368,0.97231628620157484,0.97952802588699062,0.98679325556329545,0.99411237196959112,1.0014857747876218,1.0089138666635999,1.0163970532301938,1.0239357431286784,1.0315303480312501,1.0391812826635076,1.0468889648270994,1.0546538154225384,1.0624762584721872,1.0703567211434124,1.0782956337719118,1.086293429885214,1.0943505462263523,1.1024674227777143,1.1106445027850687,1.11888223278177,1.1271810626131424,1.1355414454610453,1.1439638378686203,1.1524486997652226,1.1609964944915361,1.1696076888248761,1.1782827530046784]
[null,null,"Gas Price Converted to kWh with Heat Rate",null,null,"$/kWh",null,null,null,null,null,null,{"$f":"M48*M49","v":3.7911111111111111E-2},{"$f":"N48*N49","v":3.7911111111111111E-2},3.7911111111111111E-2,3.7911111111111111E-2,3.7911111111111111E-2,3.7911111111111111E-2,3.7911111111111111E-2,3.7911111111111111E-2,3.7911111111111111E-2,3.8192300543395827E-2,3.8475575577882941E-2,3.8760951683633686E-2,3.9048444444444427E-2,3.9338069559697687E-2,3.9629842845219414E-2,3.9923780234142676E-2,4.0219897777777749E-2,4.0518211646488611E-2,4.0818738130575988E-2,4.1121493641166955E-2,4.1426494711111074E-2,4.1733757995883261E-2,4.204330027449326E-2,4.2355138450401952E-2,4.2669289552444402E-2,4.2985770735759751E-2,4.3304599282728055E-2,4.3625792603914013E-2,4.3949368239017732E-2,4.4275343857832536E-2,4.4603737261209885E-2,4.4934566382031416E-2,4.5267849286188239E-2,4.5603604173567493E-2,4.5941849379046155E-2,4.6282603373492333E-2,4.6625884764773869E-2,4.6971712298774497E-2,4.7320104860417524E-2,4.7671081474697084E-2,4.802466130771707E-2,4.8380863667737715E-2,4.8739708006230037E-2,4.9101213918937986E-2,4.9465401146948564E-2,4.9832289577769834E-2,5.0201899246416923E-2,5.0574250336506116E-2,5.0949363181357017E-2,5.1327258265102919E-2,5.1707956223809422E-2,5.2091477846601279E-2,5.2477844076797703E-2,5.2867076013055993E-2,5.325919491052368E-2,5.3654222181999306E-2,5.4052179399101619E-2,5.4453088293447652E-2,5.4856970757839379E-2,5.5263848847459267E-2,5.5673744781074654E-2,5.6086680942251069E-2,5.6502679880574551E-2,5.6921764312883032E-2,5.7343957124506878E-2,{"$f":"BZ48*BZ49","v":5.7769281370518587E-2},5.8197760276991764E-2,5.8629417242269506E-2,5.9064275838242072E-2,5.9502359811634119E-2,5.9943693085301501E-2,6.0388299759537571E-2,6.083620411338931E-2,6.1287430605983129E-2,6.1742003877860524E-2,6.2199948752323674E-2,6.266129023679097E-2,6.312605352416259E-2,6.3594263994196307E-2,6.4065947214893351E-2,6.4541128943894674E-2,6.5019835129887446E-2,6.5502091914022176E-2,6.5987925631340136E-2,6.6477362812211477E-2,6.6970430183784055E-2,6.7467154671442819E-2,6.7967563400280318E-2,6.8471683696577815E-2,6.8979543089297546E-2,6.9491169311586096E-2,7.0006590302288715E-2,7.052583420747513E-2,7.1048929381976447E-2,7.1575904390933642E-2,7.2106788011357351E-2,7.2641609233699361E-2,7.3180397263435726E-2,7.3723181522661635E-2,7.426999165169805E-2,7.4820857510710312E-2,7.5375809181338779E-2,7.5934876968341461E-2,7.6498091401248955E-2,7.7065483236031587E-2,7.7637083456778902E-2,7.8212923277391669E-2,7.8793034143286395E-2,7.9377447733112505E-2,7.9966195960482253E-2,8.0559310975713394E-2,8.1156825167584962E-2,8.1758771165105854E-2,8.2365181839296669E-2,8.2976090304984762E-2,8.359152992261247E-2,8.4211534300058982E-2,8.4836137294475533E-2,8.546537301413426E-2,8.609927582029081E-2,8.6737880329060726E-2,8.738122141330977E-2,8.8029334204558246E-2,8.8682254094899493E-2,8.9340016738932507E-2]
[null,null,"Spark Spread Collected on CHP Electricity Savings",null,null,"$/kWh",null,null,null,null,null,null,{"$f":"M47-M50","v":0.16208888888888889},{"$f":"N47-N50","v":0.16208888888888889},0.16208888888888889,0.16208888888888889,0.16208888888888889,0.16208888888888889,0.16208888888888889,0.16208888888888889,0.16208888888888889,0.16329111381215078,0.1645022557239614,0.165722380762265,0.16695155555555552,0.1681898472265152,0.16943732339568018,0.17069405218513289,0.17196010222222213,0.17323554264331065,0.17452044309755058,0.17581487375068686,0.17711890528888877,0.17843260892260993,0.17975605639047704,0.18108931996320743,0.18243247244755537,0.1837855871902882,0.18514873808219134,0.18652199956210364,0.18790544662098202,0.18929915480599679,0.19070320022465703,0.19211765954896667,0.1935426100196114,0.19497812945017662,0.19642429623139665,0.19788118933543561,0.19934888832019965,0.20082747333368181,0.20231702511833849,0.20381762501549858,0.20532935496980562,0.20685229753369225,0.20838653587188857,0.20993215376596344,0.21148923561889968,0.2130578664597029,0.21463813194804515,0.21623011837894232,0.21783391268746666,0.21944960245349399,0.22107727590648646,0.22271702193031051,0.22436893006809058,0.22603309052709872,0.22770959418368103,0.22939853258821977,0.2310999979701332,0.23281408324291158,0.23454088200919135,0.23628048856586631,0.23803299790923713,0.2397985057401989,0.24157710846946706,0.24336890322284227,0.2451739878465142,{"$f":"BZ47-BZ50","v":0.24699246091240482},0.24882442172355101,0.25066997031952742,0.25252920748190955,0.25440223473977686,0.2562891543752574,0.25819006942911321,0.26010508370636676,0.26203430178197007,0.26397782900651501,0.2659357715119865,0.26790823621755766,0.26989533083542905,0.27189716387671037,0.27391384465734597,0.27594548330408425,0.27799219076049181,0.28005407879301164,0.28213125999706623,0.28422384780320664,0.2863319564833065,0.28845570115680186,0.29059519779697812,0.29275056323730281,0.29492191517780564,0.29710937219150585,0.29931305373088735,0.30153308013442182,0.3037695726331397,0.30602265335725093,0.30829244534281391,0.3105790725384544,0.31288265981213376,0.31520333295796832,0.3175412187030982,0.31989644471460787,0.32226913960649767,0.32465943294670729,0.32706745526419101,0.32949333805604597,0.33193721379469249,0.33439921593510841,0.33687947892211667,0.33937813819772727,0.34189533020853313,0.3444311924131615,0.34698586328977998,0.34955948234365886,0.35215219011478893,0.35476412818555619,0.35739543918847322,0.36004626681396845,0.36271675581823248,0.36540705203112273,0.36811730236412732,0.37084765481838744,0.37359825849277928,0.37636926359205625,0.37916082143505098,0.38197308446293893]
[]
[null,null,"Revenues Received from PPA by Investor Before Added Expenses"]
[null,null,null,"EV charging",null,"USD",null,null,null,null,{"$f":"SUM(M54:DH54)","v":0},null,{"$f":"M37*M21","v":0},{"$f":"N37*N21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ37*BZ21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency Electricity at PPA Price",null,"USD",null,null,null,null,{"$f":"SUM(M55:DH55)","v":7634063.7389002303},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!301:301)","v":35407.490976657529},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!301:301)","v":85890.525896604653},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!301:301)","v":104574.17027579767},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!301:301)","v":79262.433886321771},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!301:301)","v":57885.59437948362},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!301:301)","v":86914.917188314561},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!301:301)","v":106311.05362737659},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!301:301)","v":80621.007360586547},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!301:301)","v":58868.968750694359},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!301:301)","v":87959.796305858676},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!301:301)","v":108082.67464598708},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!301:301)","v":82006.752304336595},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!301:301)","v":59872.010609329314},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!301:301)","v":89025.573005753657},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!301:301)","v":109889.72808496974},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!301:301)","v":83420.212146961654},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!301:301)","v":60895.113305136969},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!301:301)","v":90112.665239646522},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!301:301)","v":111732.92259273209},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!301:301)","v":84861.941186439217},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!301:301)","v":61938.678054860771},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!301:301)","v":91221.499318217277},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!301:301)","v":113612.9809906497},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!301:301)","v":86332.504806706333},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!301:301)","v":63003.114099579063},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!301:301)","v":92352.510078359453},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!301:301)","v":115530.64055652566},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!301:301)","v":87832.479699378819},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!301:301)","v":64088.838865191719},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!301:301)","v":93506.141053704428},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!301:301)","v":117486.65331371911},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!301:301)","v":89362.454089904713},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!301:301)","v":65196.278126116624},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!301:301)","v":94682.844648556347},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!301:301)","v":119481.78632605643},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!301:301)","v":90923.027968241106},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!301:301)","v":66325.866172260008},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!301:301)","v":95883.082315305306},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!301:301)","v":121516.82199864053},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!301:301)","v":92514.813324144285},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!301:301)","v":67478.045979326285},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!301:301)","v":97107.324735389207},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!301:301)","v":123592.55838467629},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!301:301)","v":94138.434387165486},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!301:301)","v":68653.269382533879},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!301:301)","v":98356.052003874807},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!301:301)","v":125709.80949843276},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!301:301)","v":95794.527871447135},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!301:301)","v":69851.997253805632},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!301:301)","v":99629.753817730118},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!301:301)","v":127869.40563446436},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!301:301)","v":97483.743225414408},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!301:301)","v":71074.699682502804},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!301:301)","v":100928.92966786254},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!301:301)","v":130072.19369321661},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!301:301)","v":99206.742886461027},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!301:301)","v":72321.856159773946},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!301:301)","v":102254.08903499761},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!301:301)","v":132319.03751314391},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!301:301)","v":100964.2025407286},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!301:301)","v":73593.955766590487},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!301:301)","v":103605.75158947537},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!301:301)","v":134610.81820946975},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!301:301)","v":102756.81138808151},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!301:301)","v":74891.497365543386},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!301:301)","v":104984.44739504272},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!301:301)","v":136948.43451972213},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!301:301)","v":104585.27241238148},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!301:301)","v":76214.989796475333},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!301:301)","v":106390.71711672138},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!301:301)","v":139332.80315617955},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!301:301)","v":106450.30265716746},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!301:301)","v":77564.952076025918},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!301:301)","v":107825.11223283364},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!301:301)","v":141764.8591653661},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!301:301)","v":108352.63350684915},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!301:301)","v":78941.9136011675},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!301:301)","v":109288.19525126813},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!301:301)","v":144245.55629473639},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!301:301)","v":110293.01097352449},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!301:301)","v":30226.463497555316},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!301:301)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!301:301)","v":0}]
[null,null,null,"Natural Gas Revenues - Energy Efficiency",null,"USD",null,null,null,null,null,null,{"$f":"M41*M26","v":0},{"$f":"N41*N26","v":0},0,0,0,0,0,5131.6627607698874,34670.961311110965,17861.507399477181,11502.510302140758,8912.2790798779206,35711.090150444281,18397.35262146149,11847.585611204977,9179.6474522742556,36782.4228549576,18949.273200105334,12203.013179541123,9455.0368758424811,37885.895540606325,19517.751396108491,12569.103574927354,9738.6879821177517,39022.472406824505,20103.283937991739,12946.176682175173,10030.848621581285,40193.146579029242,20706.38245613149,13334.561982640424,10331.774080228721,41398.940976400096,21327.573929815422,13734.598842119633,10641.727302635576,42640.909205692078,21967.401147709876,14146.636807383216,10960.979121714639,43920.136481862835,22626.42318214117,14571.035911604708,11289.808495366075,45237.740576318698,23305.215877605395,15008.166988952844,11628.502750227055,46594.872793608251,24004.372353933555,15458.411998621425,11977.357832733864,47992.71897741648,24724.50352455155,15922.164358580065,12336.678567715877,49432.500546738956,25466.238630288088,16399.82928933746,12706.778924747348,50915.475563141117,26230.225789196724,16891.824168017582,13087.982292489765,52442.939830035335,{"$f":"BZ41*BZ26","v":27017.132562872623},17398.578893058104,13480.621761264456,54016.228024936376,27827.646539758785,17920.53625984984,13885.040414102386,55636.714865684451,28662.475935951545,18458.152347645329,14301.591626525449,57305.816311654962,29522.350214030077,19011.896918074683,14730.639375321209,59024.990801004591,30408.020720450972,19582.253825616917,15172.558556580838,60795.740525034707,31320.261342064492,20169.721440385416,6427.6194681042716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar at PPA Price",null,"USD",null,null,{"$f":"'Operating Model - Monthly'!K339","v":897323.3833704167},null,3979832.8924137135,null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!343:343)","v":17986.990055114089},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!343:343)","v":25357.869564899051},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!343:343)","v":28094.126927010086},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!343:343)","v":60649.719433670623},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!343:343)","v":58404.055231407889},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!343:343)","v":25736.345230046809},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!343:343)","v":28513.442254278903},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!343:343)","v":61554.939126710509},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!343:343)","v":59275.757548294598},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!343:343)","v":26120.469785719157},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!343:343)","v":28939.016019268151},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!343:343)","v":62473.669561437535},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!343:343)","v":60160.470347522896},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!343:343)","v":26510.327543714979},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!343:343)","v":29370.94163149604},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!343:343)","v":63406.112390712755},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!343:343)","v":61058.387815396403},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!343:343)","v":26906.004074218195},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!343:343)","v":29809.313894652718},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!343:343)","v":64352.472277141336},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!343:343)","v":61969.707036521751},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!343:343)","v":27307.586224579674},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!343:343)","v":30254.229027408743},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!343:343)","v":65312.956937994226},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!343:343)","v":62894.628037066897},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!343:343)","v":27715.162138379383},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!343:343)","v":30705.78468453425},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!343:343)","v":66287.777190800116},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!343:343)","v":63833.353828664913},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!343:343)","v":28128.82127477312},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!343:343)","v":31164.079978333284},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!343:343)","v":67277.146999618053},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!343:343)","v":64786.090452973353},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!343:343)","v":28548.654428127949},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!343:343)","v":31629.215500397979},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!343:343)","v":68281.283522000434},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!343:343)","v":65753.047026898348},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!343:343)","v":28974.753747950752},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!343:343)","v":32101.293343687496},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!343:343)","v":69300.407156657166},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!343:343)","v":66734.435788493851},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!343:343)","v":29407.212759114194},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!343:343)","v":32580.417124936565},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!343:343)","v":70334.74159183116},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!343:343)","v":67730.472143546009},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!343:343)","v":29846.126382384566},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!343:343)","v":33066.692007398313},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!343:343)","v":71384.513854395831},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!343:343)","v":68741.374712852703},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!343:343)","v":30291.590955256004},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!343:343)","v":33560.224723926665},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!343:343)","v":72449.954359685362},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!343:343)","v":69767.365380208736},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!343:343)","v":30743.70425309565},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!343:343)","v":34061.123600403196},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!343:343)","v":73531.296962068751},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!343:343)","v":70808.669341107408},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!343:343)","v":31202.56551060456},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!343:343)","v":34569.498579513704},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!343:343)","v":74628.779006278768},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!343:343)","v":71865.515152168751},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!343:343)","v":31668.275443598664},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!343:343)","v":35085.461244879596},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!343:343)","v":75742.641379506822},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!343:343)","v":72938.134781305591},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!343:343)","v":32140.936271115072},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!343:343)","v":35609.12484554945},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!343:343)","v":76873.128564275627},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!343:343)","v":74026.763658638578},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!343:343)","v":32620.651737848151},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!343:343)","v":36140.604320856182},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!343:343)","v":78020.488692100684},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!343:343)","v":75131.640728170518},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!343:343)","v":33107.527136920515},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!343:343)","v":36680.016325645083},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!343:343)","v":79184.973597952936},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!343:343)","v":76253.008500232798},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!343:343)","v":33601.669332993981},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!343:343)","v":37227.479255878628},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!343:343)","v":80366.838875534391},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!343:343)","v":53200.844281356629},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!343:343)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!343:343)","v":0}]
[null,null,null,"Combined Heat and Power at Spark Spread",null,"USD",null,null,null,null,{"$f":"SUM(M58:XFD58)","v":0},null,{"$f":"M51*M24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS51*AS24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY51*BY24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE51*DE24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined Heat and Power Natural Gas Savings",null,"USD",null,null,null,null,{"$f":"SUM(M59:XFD59)","v":0},null,{"$f":"M27*M42","v":0},{"$f":"N27*N42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ27*BZ42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,"USD",null,null,null,null,{"$f":"SUM(M60:XFD60)","v":253966.2146613092},null,{"$f":"M44*M28","v":0},0,0,0,0,0,0,2261.6050000000005,3392.4075000000007,3417.5692299268198,3442.9175862105581,3468.4539530723009,3494.1797249999995,3520.0963068246228,3546.2051137968738,3572.5075716644683,3599.0051167499983,3625.6991960293612,3652.5912672107793,3679.6827988144023,3706.9752702524975,3734.4701719102418,3762.1690052271019,3790.0732827788333,3818.1845283600715,3846.5042770675477,3875.0340753839146,3903.7754812621984,3932.7300642108735,3961.8994053795736,3991.2850976454311,4020.8887457000624,{"$f":"AS44*AS28","v":4050.711966137198},4080.7563875409587,4111.0236505747916,4141.5154080710627,4172.2333251213122,4203.1790791671856,4234.3543600920339,4265.7608703131928,4297.4003248749505,4329.2744515422009,4361.3849908947941,4393.7336964225869,4426.3223346211971,4459.1526850884648,4492.2265406216366,4525.5457073152638,4559.1120046598326,4592.9272656411185,4626.9933368402844,4661.3120785347201,4695.8853647996266,4730.7150836103501,4765.803136945492,4801.1514408907606,4836.7619257436127,4872.6365361186581,4908.7772310538548,4945.1859841174819,4981.86478351592,5018.8156322022169,5056.0405479854699,5093.5415636410062,{"$f":"BY44*BY28","v":5131.320727021397},5169.3801011682835,5207.7217644250322,1748.7826035167445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE44*DE28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Incentives from State or local entities",null,"USD",null,null,null,null,0]
[]
[]
[null,null,null,null,"Total Revenues","USD",null,null,null,null,13823914.535783503,null,{"$f":"SUM(M54:M61)","v":0},0,0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,112194.85182978718,95624.196977332889,154214.31399076892,188878.22198933334,154418.85331699628,97357.469004679879,156854.66653184517,192212.58616883229,157138.1142993831,99127.200069705345,159557.45983588061,195615.61921442603,159911.955074639,100934.20211374854,162324.26380632716,199088.82319850413,162741.53975939471,102779.30623192246,165156.68985611011,202633.73512930211,165628.05892351392,104663.36315008752,{"$f":"SUM(AS54:AS61)","v":168056.39204830551},206251.92781187626,168572.73022914014,106587.24371427773,171025.06826905205,209945.01073139629,171576.79908604486,108551.83939291758,174064.46143362741,213714.63095935786,174641.53932371395,110558.06279217661,177176.36072664318,217562.47408333479,177768.25388061712,112606.84818481936,180362.60287734479,221490.26516090811,180958.27551112103,114699.15205291664,183625.07347102746,225499.76969842581,184212.96751051871,116835.95364479683,186965.70829761101,229592.79465526695,187533.72445865843,119018.25554662364,190386.49473844623,233771.18947430092,190921.9729826728,121247.08426900036,{"$f":"SUM(BY54:BY61)","v":193889.47319245755},238036.84713925357,194379.17253931912,120025.92564197624,192191.47819392546,237067.24375550728,192542.86280010009,120444.81322324445,195706.62350560678,241353.55183518049,195981.55954133242,122657.51769411586,199305.65827392577,245728.28193448525,199488.9632338807,124916.24318919527,202990.7073546944,250193.36857791775,203066.5280606366,127221.99929466886,206763.95210194791,254750.79123475379,206715.74091414269,70255.752298653562,37227.479255878628,80366.838875534391,53200.844281356629,0,0,0,0,0,{"$f":"SUM(DE54:DE61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Recovered Expenses Added to PPA"]
[null,null,null,"EV charging",null,"USD",null,null,null,null,null,null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!538:538)","v":0}]
[null,null,null,"Energy efficiency at PPA Price",null,"USD"]
[null,null,null,"Solar at PPA Price",null,"USD"]
[null,null,null,"Combined Heat and Power at Spark Spread",null,"USD"]
[null,null,null,"Battery",null,"USD"]
[null,null,null,"Incentives from State or local entities",null,"USD"]
[null,null,null,"Natural Gas Revenues - Energy Efficiency",null,"USD"]
[null,null,null,"Natural Gas Revenues - CHP",null,"USD"]
[null,null,null,null,"Total Expenses Recovered by Investors","USD"]
[]
[null,null,"Total Expenses Paid by Investors"]
[null,null,null,"EV charging",null,"USD",null,null,null,null,{"$f":"SUM(L78:XFD78)","v":0},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!549:549)","v":0}]
[null,null,null,"Energy efficiency",null,"USD",null,null,null,null,{"$f":"SUM(L79:XFD79)","v":0}]
[null,null,null,"Solar",null,"USD",null,null,null,null,{"$f":"SUM(L80:XFD80)","v":157900.72541870098},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!551:551)","v":483.09187290343607},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!551:551)","v":1456.4359888568731},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!551:551)","v":1467.2384791258983},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!551:551)","v":1478.1210922406271},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!551:551)","v":1489.0844224779571},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!551:551)","v":1500.1290685225806},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!551:551)","v":1511.2556334996766},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!551:551)","v":1522.4647250078478},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!551:551)","v":1533.7569551522977},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!551:551)","v":1545.1329405782599},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!551:551)","v":1556.5933025046684},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!551:551)","v":1568.1386667580846},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!551:551)","v":1579.7696638068683},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!551:551)","v":1591.4869287956089},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!551:551)","v":1603.2911015798104},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!551:551)","v":1615.1828267608289},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!551:551)","v":1627.1627537210766},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!551:551)","v":1639.2315366594796},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!551:551)","v":1651.3898346272069},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!551:551)","v":1663.6383115636559},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!551:551)","v":1675.9776363327105},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!551:551)","v":1688.408482759266},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!551:551)","v":1700.9315296660252},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!551:551)","v":1713.5474609105677},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!551:551)","v":1726.2569654226941},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!551:551)","v":1739.0607372420459},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!551:551)","v":1751.9594755560079},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!551:551)","v":1764.9538847378863},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!551:551)","v":1778.0446743853763},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!551:551)","v":1791.2325593593087},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!551:551)","v":1804.5182598226893},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!551:551)","v":1817.9025012800244},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!551:551)","v":1831.3860146169391},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!551:551)","v":1844.9695361400895},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!551:551)","v":1858.653807617372},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!551:551)","v":1872.439576318427},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!551:551)","v":1886.3275950554489},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!551:551)","v":1900.3186222242946},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!551:551)","v":1914.4134218458953},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!551:551)","v":1928.6127636079818},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!551:551)","v":1942.9174229071145},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!551:551)","v":1957.3281808910249},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!551:551)","v":1971.8458245012735},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!551:551)","v":1986.4711465162231},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!551:551)","v":2001.2049455943302},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!551:551)","v":2016.0480263177578},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!551:551)","v":2031.0011992363138},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!551:551)","v":2046.0652809117119},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!551:551)","v":2061.2410939621618},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!551:551)","v":2076.5294671072925},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!551:551)","v":2091.9312352134052},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!551:551)","v":2107.4472393390656},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!551:551)","v":2123.0783267810289},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!551:551)","v":2138.8253511205139},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!551:551)","v":2154.6891722698101},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!551:551)","v":2170.6706565192399},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!551:551)","v":2186.7706765844628},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!551:551)","v":2202.9901116541319},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!551:551)","v":2219.3298474379071},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!551:551)","v":2235.7907762148197},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!551:551)","v":2252.3737968819987},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!551:551)","v":2269.0798150037585},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!551:551)","v":2285.9097428610467},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!551:551)","v":2302.8644995012664},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!551:551)","v":2319.9450107884609},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!551:551)","v":2337.1522094538732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!551:551)","v":2354.4870351468803},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!551:551)","v":2371.9504344863071},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!551:551)","v":2389.5433611121175},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!551:551)","v":2407.266775737492},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!551:551)","v":2425.1216462012894},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!551:551)","v":2443.1089475208992},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!551:551)","v":2461.2296619454837},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!551:551)","v":2479.4847790096196},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!551:551)","v":2497.875295587331},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!551:551)","v":2516.4022159465289},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!551:551)","v":2535.0665518038513},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!551:551)","v":2553.869322379911},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!551:551)","v":2572.8115544549537},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!551:551)","v":2591.8942824249275},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!551:551)","v":1738.6008893295666},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!551:551)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!551:551)","v":0}]
[null,null,null,"Combined Heat and Power",null,"USD",null,null,null,null,{"$f":"SUM(M81:XFD81)","v":0},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!395:395)","v":0}]
[null,null,null,"Battery",null,"USD",null,null,null,null,{"$f":"SUM(M82:XFD82)","v":0},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!427:427)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!427:427)","v":0}]
[null,null,null,null,"Total Expenses","USD",1,null,null,null,{"$f":"SUM(L83:XFD83)","v":157900.72541870098},null,{"$f":"SUM(M78:M82)","v":0},0,0,0,0,0,0,0,0,0,483.09187290343607,1456.4359888568731,1467.2384791258983,1478.1210922406271,1489.0844224779571,1500.1290685225806,1511.2556334996766,1522.4647250078478,1533.7569551522977,1545.1329405782599,1556.5933025046684,1568.1386667580846,1579.7696638068683,1591.4869287956089,1603.2911015798104,1615.1828267608289,1627.1627537210766,1639.2315366594796,1651.3898346272069,1663.6383115636559,1675.9776363327105,1688.408482759266,{"$f":"SUM(AS78:AS82)","v":1700.9315296660252},1713.5474609105677,1726.2569654226941,1739.0607372420459,1751.9594755560079,1764.9538847378863,1778.0446743853763,1791.2325593593087,1804.5182598226893,1817.9025012800244,1831.3860146169391,1844.9695361400895,1858.653807617372,1872.439576318427,1886.3275950554489,1900.3186222242946,1914.4134218458953,1928.6127636079818,1942.9174229071145,1957.3281808910249,1971.8458245012735,1986.4711465162231,2001.2049455943302,2016.0480263177578,2031.0011992363138,2046.0652809117119,2061.2410939621618,2076.5294671072925,2091.9312352134052,2107.4472393390656,2123.0783267810289,2138.8253511205139,{"$f":"SUM(BY78:BY82)","v":2154.6891722698101},2170.6706565192399,2186.7706765844628,2202.9901116541319,2219.3298474379071,2235.7907762148197,2252.3737968819987,2269.0798150037585,2285.9097428610467,2302.8644995012664,2319.9450107884609,2337.1522094538732,2354.4870351468803,2371.9504344863071,2389.5433611121175,2407.266775737492,2425.1216462012894,2443.1089475208992,2461.2296619454837,2479.4847790096196,2497.875295587331,2516.4022159465289,2535.0665518038513,2553.869322379911,2572.8115544549537,2591.8942824249275,1738.6008893295666,0,0,0,0,0,{"$f":"SUM(DE78:DE82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"EBITDA Before Lease Payment and Energy Service Fee","USD",null,null,null,null,{"$f":"SUM(L85:XFD85)","v":13981815.261202196},null,{"$f":"M64+M83","v":0},0,0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,112677.94370269061,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,{"$f":"AS64+AS83","v":169757.32357797155},207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,{"$f":"BY64+BY83","v":196044.16236472735},240207.51779577282,196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,{"$f":"DE64+DE83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Quarterly Cash Flow - EBITDA Less Capital Expenditure","USD",null,null,null,null,{"$f":"SUM(L87:XFD87)","v":4003088.8103547939},null,{"$f":"-M18+M64-M83-0.00001","v":-1.0000000000000001E-5},{"$f":"-N18+N64-N83","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3914257.0537625724,-701046.10529228463,-699146.75309479854,-438288.24004311638,94167.760988476017,152747.07551164302,187400.10089709272,152929.76889451832,95857.339936157296,155343.41089834549,190690.12144382444,155604.35734423081,97582.067129127085,158000.86653337596,194047.48054766795,158332.18541083214,99342.715184952933,160720.97270474734,197473.6403717433,161114.37700567362,101140.07469526297,163505.30002148289,200970.09681773846,163952.08128718121,102974.95466732826,166355.46051863948,{"$f":"-AT18+AT64-AT83","v":204538.38035096569},166846.47326371746,104848.18297703569,169273.10879349604,208180.05684665841,169798.75441165949,106760.60683355827,172259.94317380473,211896.72845807785,172810.15330909702,108713.09325603652,175317.7069190258,215690.03450701636,175881.92628556167,110706.52956259507,178448.18945549888,219561.65239730012,179015.35808821392,112741.82387202562,181653.22764652618,223513.2985519096,182211.76256492437,114819.90561847907,184934.7070983747,227546.72937435523,185472.48336469627,116941.72607951635,188294.56350323281,231663.74223496186,188798.89465589178,119108.25891787985,191734.78402018774,{"$f":"-BZ18+BZ64-BZ83","v":235866.17648273433},192192.40186273467,117822.93553032211,189972.14834648755,234831.45297929246,190290.4890032181,118175.73340824069,193420.71376274573,239050.68733567922,193661.61453054397,120320.36548466199,196951.17123877889,243356.33149999895,197099.41987276857,122508.97641345779,200565.5857084931,247750.25963039685,200605.29839869111,124742.51451565923,204266.07680636059,252234.38901880727,204180.67436233885,67701.882976273657,34654.667701423677,77774.944593109467,51462.243392027063,0,0,0,0,0,0,{"$f":"-DF18+DF64-DF83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"IRR from Above","%",{"$f":"H88","v":3.4656543381088811E-2},{"$f":"(1+IRR(M87:EG87,0.0001))^4-1","v":3.4656543381088811E-2}]
[]
[null,null,null,null,"Lease Term","Flag",null,null,null,null,{"$f":"SUM(M90:XFD90)","v":84},null,{"$f":"(M64>0)*1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AS64>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BY64>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,{"$f":"(DE64>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]
[null,null,null,null,"Lease Payment","USD",{"$f":"lease_payment","v":0},{"$f":"G91/4","v":0},null,null,{"$f":"SUM(M91:XFD91)","v":0},null,{"$f":"M90*$H$91","v":0},{"$f":"N90*$H$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ90*$H$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Lease Payment Percent of PPA Revenues"]
[null,null,null,null,"Energy Services Fee","USD",{"$f":"energy_services","v":0},{"$f":"G93/4","v":0},null,null,{"$f":"SUM(M93:XFD93)","v":0},null,{"$f":"M90*$H$93","v":0},{"$f":"N90*$H$93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ90*$H$93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Cost of Refurbishment","USD",{"$f":"'Constant Inputs - Operation'!G84","v":0}]
[null,null,null,null,"Quarterly Disocunt Rate","USD",{"$f":"(1+H96)^(1/4)-1","v":1.7058525001811375E-2},{"$f":"'Constant Inputs - Operation'!G85","v":7.0000000000000007E-2}]
[null,null,null,null,"Periods","Qtrs",{"$f":"K90","v":84}]
[null,null,null,null,"Level Payment","USD",{"$f":"PMT(G96,G97,-G95)","v":0},{"$f":"G98*4","v":0},null,null,{"$f":"SUM(M98:XFD98)","v":0},null,{"$f":"$G$98*M90","v":0},{"$f":"$G$98*N90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$98*BZ90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Net EBITDA After Lease Payment and Service Fees","USD",null,null,null,null,{"$f":"SUM(M100:XFD100)","v":13981815.261202196},null,{"$f":"M85-M91+M93","v":0},{"$f":"N85-N91+N93","v":0},0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,112677.94370269061,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ85-BZ91+BZ93","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Capital Expenditures","USD",null,null,null,null,{"$f":"SUM(M101:XFD101)","v":9662925},null,{"$f":"M18","v":0},0,21173.4375,21173.4375,21173.4375,21173.4375,3421173.4375,3957057.8125,825000.00000000023,825000.00000000023,550000.00000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"BY18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-tax IRR After Lease and Service Fee","%",{"$f":"IFERROR(IRR(M102:EG102,0.01),FALSE)","v":9.1339802855370245E-3},{"$f":"(1+G102)^4-1","v":3.7039553854919971E-2},null,null,{"$f":"SUM(M102:XFD102)","v":4318890.2602022002},null,{"$f":"M100-M101-0.001","v":-1E-3},{"$f":"N100-N101","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3914257.0537625724,-701046.10529228463,-699146.75309479854,-437322.05629730952,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ100-BZ101","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-tax XIRR","%",null,{"$f":"XIRR(M102:EG102,M3:EG3)","v":3.701573312282562E-2}]
[null,"EV Business and Returns"]
[null,null,null,"EV Revenues"]
[null,null,null,"EV Electricity Costs"]
[null,null,null,"EV Other Costs"]
[null,null,null,"Payment to Tenant"]
[null,null,null,null,"EBITDA from EV Charging"]
[]
[]
[]
[null,"Electric and Gas Bill over PPA Period"]
[null,null,null,"Electric Bill",null,"USD",null,null,null,null,{"$f":"SUM(M114:XFD114)","v":7329216.2222978594},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!108:108)*M90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!108:108)*N90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!108:108)*O90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!108:108)*P90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!108:108)*Q90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!108:108)*R90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!108:108)*S90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!108:108)*T90","v":53905.984919588045},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!108:108)*U90","v":57277.51261584818},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!108:108)*V90","v":97115.583554267432},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!108:108)*W90","v":75962.876628780534},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!108:108)*X90","v":54984.104617979836},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!108:108)*Y90","v":58423.062868165187},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!108:108)*Z90","v":99057.89522535284},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!108:108)*AA90","v":77482.134161356196},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!108:108)*AB90","v":56083.786710339467},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!108:108)*AC90","v":59591.524125528522},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!108:108)*AD90","v":101039.05312985997},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!108:108)*AE90","v":79031.776844583364},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!108:108)*AF90","v":57205.462444546298},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!108:108)*AG90","v":60783.354608039117},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!108:108)*AH90","v":103059.83419245723},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!108:108)*AI90","v":80612.412381475078},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!108:108)*AJ90","v":58349.571693437247},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!108:108)*AK90","v":61999.021700199926},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!108:108)*AL90","v":105121.03087630641},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!108:108)*AM90","v":82224.660629104619},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!108:108)*AN90","v":59516.563127306028},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!108:108)*AO90","v":63239.002134203969},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!108:108)*AP90","v":107223.45149383263},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!108:108)*AQ90","v":83869.153841686784},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!108:108)*AR90","v":60706.894389852197},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!108:108)*AS90","v":64503.782176888104},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!108:108)*AT90","v":109367.92052370936},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!108:108)*AU90","v":85546.536918520593},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!108:108)*AV90","v":61921.032277649269},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!108:108)*AW90","v":65793.857820425881},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!108:108)*AX90","v":111555.27893418359},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!108:108)*AY90","v":87257.467656891022},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!108:108)*AZ90","v":63159.452923202298},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!108:108)*BA90","v":67109.734976834443},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!108:108)*BB90","v":113786.38451286731},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!108:108)*BC90","v":89002.617010028858},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!108:108)*BD90","v":64422.641981666369},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!108:108)*BE90","v":68451.92967637119},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!108:108)*BF90","v":116062.11220312474},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!108:108)*BG90","v":90782.669350229524},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!108:108)*BH90","v":65711.094821299732},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!108:108)*BI90","v":69820.968269898643},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!108:108)*BJ90","v":118383.3544471873},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!108:108)*BK90","v":92598.32273723415},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!108:108)*BL90","v":67025.316717725771},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!108:108)*BM90","v":71217.387635296647},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!108:108)*BN90","v":120751.02153613113},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!108:108)*BO90","v":94450.289191978882},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!108:108)*BP90","v":68365.823052080319},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!108:108)*BQ90","v":72641.73538800262},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!108:108)*BR90","v":123166.04196685379},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!108:108)*BS90","v":96339.294975818513},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!108:108)*BT90","v":69733.139513121961},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!108:108)*BU90","v":74094.570095762698},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!108:108)*BV90","v":125629.36280619094},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!108:108)*BW90","v":98266.080875334941},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!108:108)*BX90","v":71127.802303384451},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!108:108)*BY90","v":75576.461497678014},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!108:108)*BZ90","v":128141.95006231485},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!108:108)*CA90","v":100231.40249284171},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!108:108)*CB90","v":72550.358349452174},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!108:108)*CC90","v":77087.990727631608},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!108:108)*CD90","v":130704.78906356121},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!108:108)*CE90","v":102236.0305426986},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!108:108)*CF90","v":74001.365516441263},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!108:108)*CG90","v":78629.750542184294},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!108:108)*CH90","v":133318.88484483253},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!108:108)*CI90","v":104280.75115355263},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!108:108)*CJ90","v":75481.392826770141},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!108:108)*CK90","v":80202.345553028033},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!108:108)*CL90","v":135985.26254172926},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!108:108)*CM90","v":106366.36617662373},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!108:108)*CN90","v":76991.020683305585},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!108:108)*CO90","v":81806.39246408864},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!108:108)*CP90","v":138704.9677925639},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!108:108)*CQ90","v":108493.69350015628},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!108:108)*CR90","v":78530.841096971722},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!108:108)*CS90","v":83442.520313370464},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!108:108)*CT90","v":141479.06714841528},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!108:108)*CU90","v":110663.56737015952},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!108:108)*CV90","v":80101.457918911241},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!108:108)*CW90","v":85111.370719637955},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!108:108)*CX90","v":144308.6484913837},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!108:108)*CY90","v":112876.83871756273},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!108:108)*CZ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!108:108)*DA90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!108:108)*DB90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!108:108)*DC90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!108:108)*DD90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!108:108)*DE90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!108:108)*DF90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!108:108)*DG90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!108:108)*DH90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!108:108)*DI90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!108:108)*DJ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!108:108)*DK90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!108:108)*DL90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!108:108)*DM90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!108:108)*DN90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!108:108)*DO90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!108:108)*DP90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!108:108)*DQ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!108:108)*DR90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!108:108)*DS90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!108:108)*DT90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!108:108)*DU90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!108:108)*DV90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!108:108)*DW90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!108:108)*DX90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!108:108)*DY90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!108:108)*DZ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!108:108)*EA90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!108:108)*EB90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!108:108)*EC90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!108:108)*ED90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!108:108)*EE90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!108:108)*EF90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!108:108)*EG90","v":0}]
[null,null,null,"Natural Gas Bill - Other ",null,"USD",null,null,null,null,{"$f":"SUM(M115:XFD115)","v":1521483.5999999999},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!109:109)*M90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!109:109)*N90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!109:109)*O90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!109:109)*P90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!109:109)*Q90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!109:109)*R90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!109:109)*S90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!109:109)*T90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!109:109)*U90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!109:109)*V90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!109:109)*W90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!109:109)*X90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!109:109)*Y90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!109:109)*Z90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!109:109)*AA90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!109:109)*AB90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!109:109)*AC90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!109:109)*AD90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!109:109)*AE90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!109:109)*AF90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!109:109)*AG90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!109:109)*AH90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!109:109)*AI90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!109:109)*AJ90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!109:109)*AK90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!109:109)*AL90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!109:109)*AM90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!109:109)*AN90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!109:109)*AO90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!109:109)*AP90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!109:109)*AQ90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!109:109)*AR90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!109:109)*AS90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!109:109)*AT90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!109:109)*AU90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!109:109)*AV90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!109:109)*AW90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!109:109)*AX90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!109:109)*AY90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!109:109)*AZ90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!109:109)*BA90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!109:109)*BB90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!109:109)*BC90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!109:109)*BD90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!109:109)*BE90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!109:109)*BF90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!109:109)*BG90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!109:109)*BH90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!109:109)*BI90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!109:109)*BJ90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!109:109)*BK90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!109:109)*BL90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!109:109)*BM90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!109:109)*BN90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!109:109)*BO90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!109:109)*BP90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!109:109)*BQ90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!109:109)*BR90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!109:109)*BS90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!109:109)*BT90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!109:109)*BU90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!109:109)*BV90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!109:109)*BW90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!109:109)*BX90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!109:109)*BY90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!109:109)*BZ90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!109:109)*CA90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!109:109)*CB90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!109:109)*CC90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!109:109)*CD90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!109:109)*CE90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!109:109)*CF90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!109:109)*CG90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!109:109)*CH90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!109:109)*CI90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!109:109)*CJ90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!109:109)*CK90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!109:109)*CL90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!109:109)*CM90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!109:109)*CN90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!109:109)*CO90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!109:109)*CP90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!109:109)*CQ90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!109:109)*CR90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!109:109)*CS90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!109:109)*CT90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!109:109)*CU90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!109:109)*CV90","v":8716.8758189481214},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!109:109)*CW90","v":34670.961311110965},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!109:109)*CX90","v":17730.002696855212},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!109:109)*CY90","v":11333.760173085702},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!109:109)*CZ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!109:109)*DA90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!109:109)*DB90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!109:109)*DC90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!109:109)*DD90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!109:109)*DE90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!109:109)*DF90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!109:109)*DG90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!109:109)*DH90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!109:109)*DI90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!109:109)*DJ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!109:109)*DK90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!109:109)*DL90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!109:109)*DM90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!109:109)*DN90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!109:109)*DO90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!109:109)*DP90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!109:109)*DQ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!109:109)*DR90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!109:109)*DS90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!109:109)*DT90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!109:109)*DU90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!109:109)*DV90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!109:109)*DW90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!109:109)*DX90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!109:109)*DY90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!109:109)*DZ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!109:109)*EA90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!109:109)*EB90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!109:109)*EC90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!109:109)*ED90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!109:109)*EE90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!109:109)*EF90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!109:109)*EG90","v":0}]
[null,null,null,"Natural Gas Bill - Common Areas",null,"USD",null,null,null,null,{"$f":"SUM(M116:XFD116)","v":0},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!110:110)*M90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!110:110)*N90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!110:110)*O90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!110:110)*P90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!110:110)*Q90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!110:110)*R90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!110:110)*S90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!110:110)*T90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!110:110)*U90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!110:110)*V90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!110:110)*W90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!110:110)*X90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!110:110)*Y90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!110:110)*Z90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!110:110)*AA90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!110:110)*AB90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!110:110)*AC90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!110:110)*AD90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!110:110)*AE90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!110:110)*AF90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!110:110)*AG90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!110:110)*AH90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!110:110)*AI90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!110:110)*AJ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!110:110)*AK90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!110:110)*AL90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!110:110)*AM90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!110:110)*AN90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!110:110)*AO90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!110:110)*AP90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!110:110)*AQ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!110:110)*AR90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!110:110)*AS90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!110:110)*AT90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!110:110)*AU90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!110:110)*AV90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!110:110)*AW90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!110:110)*AX90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!110:110)*AY90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!110:110)*AZ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!110:110)*BA90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!110:110)*BB90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!110:110)*BC90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!110:110)*BD90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!110:110)*BE90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!110:110)*BF90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!110:110)*BG90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!110:110)*BH90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!110:110)*BI90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!110:110)*BJ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!110:110)*BK90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!110:110)*BL90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!110:110)*BM90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!110:110)*BN90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!110:110)*BO90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!110:110)*BP90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!110:110)*BQ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!110:110)*BR90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!110:110)*BS90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!110:110)*BT90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!110:110)*BU90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!110:110)*BV90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!110:110)*BW90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!110:110)*BX90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!110:110)*BY90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!110:110)*BZ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!110:110)*CA90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!110:110)*CB90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!110:110)*CC90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!110:110)*CD90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!110:110)*CE90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!110:110)*CF90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!110:110)*CG90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!110:110)*CH90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!110:110)*CI90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!110:110)*CJ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!110:110)*CK90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!110:110)*CL90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!110:110)*CM90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!110:110)*CN90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!110:110)*CO90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!110:110)*CP90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!110:110)*CQ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!110:110)*CR90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!110:110)*CS90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!110:110)*CT90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!110:110)*CU90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!110:110)*CV90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!110:110)*CW90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!110:110)*CX90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!110:110)*CY90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!110:110)*CZ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!110:110)*DA90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!110:110)*DB90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!110:110)*DC90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!110:110)*DD90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!110:110)*DE90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!110:110)*DF90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!110:110)*DG90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!110:110)*DH90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!110:110)*DI90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!110:110)*DJ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!110:110)*DK90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!110:110)*DL90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!110:110)*DM90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!110:110)*DN90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!110:110)*DO90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!110:110)*DP90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!110:110)*DQ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!110:110)*DR90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!110:110)*DS90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!110:110)*DT90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!110:110)*DU90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!110:110)*DV90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!110:110)*DW90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!110:110)*DX90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!110:110)*DY90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!110:110)*DZ90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!110:110)*EA90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!110:110)*EB90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!110:110)*EC90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!110:110)*ED90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!110:110)*EE90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!110:110)*EF90","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!110:110)*EG90","v":0}]
[]
[]
[null,null,"Solar Generation",null,null,null,null,null,null,null,{"$f":"SUM(M119:XFD119)","v":15399032.835505385},null,{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!M$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!N$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!O$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!P$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Q$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!R$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!S$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!T$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!U$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!V$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!W$3,'Operating Model - Monthly'!327:327)","v":85168.309398183468},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!X$3,'Operating Model - Monthly'!327:327)","v":119698.94312839284},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Y$3,'Operating Model - Monthly'!327:327)","v":131872.6717601456},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!Z$3,'Operating Model - Monthly'!327:327)","v":283390.11562464765},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AA$3,'Operating Model - Monthly'!327:327)","v":271592.08328482811},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AB$3,'Operating Model - Monthly'!327:327)","v":119103.42599840081},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AC$3,'Operating Model - Monthly'!327:327)","v":131216.58881606525},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AD$3,'Operating Model - Monthly'!327:327)","v":281980.21455188817},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AE$3,'Operating Model - Monthly'!327:327)","v":270240.87889037625},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AF$3,'Operating Model - Monthly'!327:327)","v":118510.87164019978},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AG$3,'Operating Model - Monthly'!327:327)","v":130563.76996623406},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AH$3,'Operating Model - Monthly'!327:327)","v":280577.32791232638},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AI$3,'Operating Model - Monthly'!327:327)","v":268896.39690584689},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AJ$3,'Operating Model - Monthly'!327:327)","v":117921.26531363162},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AK$3,'Operating Model - Monthly'!327:327)","v":129914.19897137715},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AL$3,'Operating Model - Monthly'!327:327)","v":279181.42080828495},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AM$3,'Operating Model - Monthly'!327:327)","v":267558.60388641478},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AN$3,'Operating Model - Monthly'!327:327)","v":117334.59235187224},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AO$3,'Operating Model - Monthly'!327:327)","v":129267.85967301208},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AP$3,'Operating Model - Monthly'!327:327)","v":277792.45851570636},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AQ$3,'Operating Model - Monthly'!327:327)","v":266227.46655364655},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AR$3,'Operating Model - Monthly'!327:327)","v":116750.83816106687},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AS$3,'Operating Model - Monthly'!327:327)","v":128624.73599304678},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AT$3,'Operating Model - Monthly'!327:327)","v":276410.40648328984},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AU$3,'Operating Model - Monthly'!327:327)","v":264902.95179467311},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AV$3,'Operating Model - Monthly'!327:327)","v":116169.98821996701},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AW$3,'Operating Model - Monthly'!327:327)","v":127984.81193337985},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AX$3,'Operating Model - Monthly'!327:327)","v":275035.23033163161},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AY$3,'Operating Model - Monthly'!327:327)","v":263585.02666136622},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!AZ$3,'Operating Model - Monthly'!327:327)","v":115592.02807956917},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BA$3,'Operating Model - Monthly'!327:327)","v":127348.07157550237},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BB$3,'Operating Model - Monthly'!327:327)","v":273666.89585236978},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BC$3,'Operating Model - Monthly'!327:327)","v":262273.65836951858},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BD$3,'Operating Model - Monthly'!327:327)","v":115016.94336275535},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BE$3,'Operating Model - Monthly'!327:327)","v":126714.49908010181},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BF$3,'Operating Model - Monthly'!327:327)","v":272305.36900733301},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BG$3,'Operating Model - Monthly'!327:327)","v":260968.8142980283},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BH$3,'Operating Model - Monthly'!327:327)","v":114444.7197639356},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BI$3,'Operating Model - Monthly'!327:327)","v":126084.07868666839},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BJ$3,'Operating Model - Monthly'!327:327)","v":270950.61592769442},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BK$3,'Operating Model - Monthly'!327:327)","v":259670.46198808774},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BL$3,'Operating Model - Monthly'!327:327)","v":113875.34304869208},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BM$3,'Operating Model - Monthly'!327:327)","v":125456.7947131028},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BN$3,'Operating Model - Monthly'!327:327)","v":269602.60291312862},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BO$3,'Operating Model - Monthly'!327:327)","v":258378.56914237578},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BP$3,'Operating Model - Monthly'!327:327)","v":113308.79905342494},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BQ$3,'Operating Model - Monthly'!327:327)","v":124832.63155532617},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BR$3,'Operating Model - Monthly'!327:327)","v":268261.2964309738},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BS$3,'Operating Model - Monthly'!327:327)","v":257093.10362425458},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BT$3,'Operating Model - Monthly'!327:327)","v":112745.07368499997},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BU$3,'Operating Model - Monthly'!327:327)","v":124211.57368689173},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BV$3,'Operating Model - Monthly'!327:327)","v":266926.66311539675},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BW$3,'Operating Model - Monthly'!327:327)","v":255814.03345696966},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BX$3,'Operating Model - Monthly'!327:327)","v":112184.15292039792},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BY$3,'Operating Model - Monthly'!327:327)","v":123593.6056585987},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!BZ$3,'Operating Model - Monthly'!327:327)","v":265598.66976656386},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CA$3,'Operating Model - Monthly'!327:327)","v":254541.32682285534},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CB$3,'Operating Model - Monthly'!327:327)","v":111626.02280636609},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CC$3,'Operating Model - Monthly'!327:327)","v":122978.71209810814},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CD$3,'Operating Model - Monthly'!327:327)","v":264277.28334981477},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CE$3,'Operating Model - Monthly'!327:327)","v":253274.95206254255},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CF$3,'Operating Model - Monthly'!327:327)","v":111070.6694590707},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CG$3,'Operating Model - Monthly'!327:327)","v":122366.8777095603},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CH$3,'Operating Model - Monthly'!327:327)","v":262962.47099484043},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CI$3,'Operating Model - Monthly'!327:327)","v":252014.87767417158},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CJ$3,'Operating Model - Monthly'!327:327)","v":110518.07906375192},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CK$3,'Operating Model - Monthly'!327:327)","v":121758.08727319428},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CL$3,'Operating Model - Monthly'!327:327)","v":261654.1999948661},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CM$3,'Operating Model - Monthly'!327:327)","v":250761.07231260856},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CN$3,'Operating Model - Monthly'!327:327)","v":109968.23787438001},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CO$3,'Operating Model - Monthly'!327:327)","v":121152.32564496945},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CP$3,'Operating Model - Monthly'!327:327)","v":260352.43780583693},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CQ$3,'Operating Model - Monthly'!327:327)","v":249513.50478866522},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CR$3,'Operating Model - Monthly'!327:327)","v":109421.13221331341},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CS$3,'Operating Model - Monthly'!327:327)","v":120549.57775618845},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CT$3,'Operating Model - Monthly'!327:327)","v":259057.15204560873},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CU$3,'Operating Model - Monthly'!327:327)","v":248272.14406832348},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CV$3,'Operating Model - Monthly'!327:327)","v":108876.7484709586},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CW$3,'Operating Model - Monthly'!327:327)","v":119949.82861312284},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CX$3,'Operating Model - Monthly'!327:327)","v":257768.31049314304},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CY$3,'Operating Model - Monthly'!327:327)","v":169954.28181656337},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!CZ$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DA$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DB$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DC$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DD$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DE$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DF$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DG$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DH$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DI$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DJ$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DK$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DL$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DM$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DN$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DO$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DP$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DQ$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DR$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DS$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DT$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DU$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DV$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DW$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DX$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DY$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!DZ$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EA$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EB$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EC$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!ED$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EE$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EF$3,'Operating Model - Monthly'!327:327)","v":0},{"$f":"SUMIF('Operating Model - Monthly'!$9:$9,'Investor LLC Cash Flow'!EG$3,'Operating Model - Monthly'!327:327)","v":0}]
[null,null,"Square Feet of Building for EE",null,null,"Sqft",{"$f":"'Constant Inputs - Operation'!G21","v":95000},null,null,null,null,null,{"$f":"$G$120","v":95000},{"$f":"$G$120","v":95000},95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,{"$f":"$G$120","v":95000},95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000]
[]
[null,"Accumulated Expenditure and Plant in Service"]
[null,null,"Accumulated Plant"]
[null,null,null,"EV Charging",null,"USD",null,null,null,null,{"$f":"SUM(L124:XFD124)","v":0},null,{"$f":"L124+M9","v":0},{"$f":"M124+N9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY124+BZ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency",null,"USD",null,null,null,null,740625000,null,{"$f":"L125+M10","v":0},{"$f":"M125+N10","v":0},0,0,0,0,3125000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,{"$f":"AS125+AT10","v":6250000},6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,{"$f":"BY125+BZ10","v":6250000},6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,{"$f":"DE125+DF10","v":6250000},6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000]
[null,null,null,"Solar",null,"USD",null,null,null,null,385550000.00000006,null,{"$f":"L126+M11","v":0},{"$f":"M126+N11","v":0},0,0,0,0,275000.00000000006,1100000.0000000002,1925000.0000000005,2750000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,{"$f":"AS126+AT11","v":3300000.0000000009},3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,{"$f":"BY126+BZ11","v":3300000.0000000009},3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,{"$f":"DE126+DF11","v":3300000.0000000009},3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009]
[null,null,null,"Combined Heat and Power",null,"USD",null,null,null,null,0,null,{"$f":"L127+M9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR127+AS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX127+BY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD127+DE9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,"USD",null,null,null,null,13642751.5625,null,{"$f":"L128+M13","v":0},{"$f":"M128+N13","v":0},21173.4375,42346.875,63520.3125,84693.75,105867.1875,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,{"$f":"BY128+BZ13","v":112925},112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925]
[null,null,null,"Contingency ",null,"USD",null,null,null,null,0,null,{"$f":"L129+M14","v":0},{"$f":"M129+N14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS129+AT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY129+BZ14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE129+DF14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Legal fees ",null,"USD",null,null,null,null,0,null,{"$f":"L130+M15","v":0},{"$f":"M130+N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS130+AT15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY130+BZ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE130+DF15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction management fees ",null,"USD",null,null,null,null,0,null,{"$f":"L131+M16","v":0},{"$f":"M131+N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS131+AT16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY131+BZ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE131+DF16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project Development fees ",null,"USD",null,null,null,null,0,null,{"$f":"L132+M17","v":0},{"$f":"M132+N17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS132+AT17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY132+BZ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE132+DF17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Allocation of Development Costs and Contingencies"]
[null,null,null,"Total Development and Other Costs",null,null,null,null,null,null,{"$f":"SUM(K129:K132)","v":0}]
[null,null,null,"Total Non Development Costs",null,null,null,null,null,null,{"$f":"SUM(K125:K129)","v":1139817751.5625}]
[null,null,null,"Development Percent",null,null,null,null,null,null,{"$f":"IF(K136,K135/K136)","v":0}]
[]
[null,null,"Operation Begin Flag for ITC",null,null,null,"Operation Date"]
[null,null,null,"EV charging",null,null,{"$f":"'Operating Model - Monthly'!G118","v":"2022-07-01"},null,null,null,{"$f":"COUNTIF(M140:AJ140,TRUE)","v":1},null,{"$f":"AND(M$2<=$G140,M$3>=$G140)","v":false},false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AS$2<=$G140,AS$3>=$G140)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BY$2<=$G140,BY$3>=$G140)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(DE$2<=$G140,DE$3>=$G140)","v":false},false,false,false,false,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,"Energy efficiency",null,null,{"$f":"'Constant Inputs - Operation'!G126","v":"2023-11-01"},null,null,null,{"$f":"COUNTIF(M141:AJ141,TRUE)","v":1},null,{"$f":"AND(M$2<=$G141,M$3>=$G141)","v":false},{"$f":"AND(N$2<=$G141,N$3>=$G141)","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AL$2<=$G141,AL$3>=$G141)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(CX$2<=$G141,CX$3>=$G141)","v":false},false,false,false,false,false,false,false,false,false,false,false,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,"Solar",null,null,{"$f":"'Constant Inputs - Operation'!G232","v":"2024-09-01"},null,null,null,{"$f":"COUNTIF(M142:AJ142,TRUE)","v":1},null,{"$f":"AND(M$2<=$G142,M$3>=$G142)","v":false},false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AL$2<=$G142,AL$3>=$G142)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(CX$2<=$G142,CX$3>=$G142)","v":false},false,false,false,false,false,false,false,false,false,false,false,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,"Combined Heat and Power",null,null,{"$f":"'Operating Model - Monthly'!I358","v":"2024-09-01"},null,null,null,{"$f":"COUNTIF(M143:AJ143,TRUE)","v":1},null,{"$f":"AND(M$2<=$G143,M$3>=$G143)","v":false},false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Batteries",null,null,{"$f":"'Operating Model - Monthly'!G415","v":"2023-11-01"},null,null,null,{"$f":"COUNTIF(M144:AJ144,TRUE)","v":1},null,{"$f":"AND(M$2<=$G144,M$3>=$G144)","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Accumulated Plant In Service (After Construction) without Development Cost Allocation"]
[null,null,null,"EV charging",null,null,null,null,null,null,null,null,{"$f":"L147+M140*M124","v":0},{"$f":"M147+N140*N124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY147+BZ140*BZ124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency",null,null,null,null,null,null,null,null,{"$f":"L148+M125*M141","v":0},0,0,0,0,0,0,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,{"$f":"AR148+AS125*AS141","v":6250000},6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,{"$f":"BX148+BY125*BY141","v":6250000},6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,{"$f":"DD148+DE125*DE141","v":6250000},6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000]
[null,null,null,"Solar",null,null,null,null,null,null,null,null,{"$f":"L149+M126*M142","v":0},0,0,0,0,0,0,0,0,0,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,{"$f":"AR149+AS126*AS142","v":3300000.0000000009},3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,{"$f":"BX149+BY126*BY142","v":3300000.0000000009},3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,{"$f":"DD149+DE126*DE142","v":3300000.0000000009},3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009]
[null,null,null,"Combined Heat and Power",null,null,null,null,null,null,null,null,{"$f":"L150+M127*M143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR150+AS127*AS143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150+BY127*BY143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD150+DE127*DE143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,null,null,null,null,null,null,null,{"$f":"L151+M128*M144","v":0},{"$f":"M151+N128*N144","v":0},0,0,0,0,0,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,{"$f":"BY151+BZ128*BZ144","v":112925},112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L152+M127*M140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR152+AS127*AS140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX152+BY127*BY140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD152+DE127*DE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(M148:M152)","v":0},0,0,0,0,0,0,6362925,6362925,6362925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,{"$f":"SUM(AS148:AS152)","v":9662925},9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,{"$f":"SUM(BY148:BY152)","v":9662925},9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,{"$f":"SUM(DE148:DE152)","v":9662925},9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925]
[]
[null,null,"Plant In Service with Development Allocation",null,null,null,"Dev Cost Allowed"]
[null,null,null,"EV Charging",null,null,{"$f":"$K$137+1","v":1},null,null,null,{"$f":"SUM(M156:XFD156)","v":0},null,{"$f":"$G156*M147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G156*AS147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G156*DE147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency",null,null,{"$f":"$K$137+1","v":1},null,null,null,{"$f":"SUM(M157:XFD157)","v":737500000},null,0,0,0,0,0,0,0,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,{"$f":"$G157*AS148","v":6250000},6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,{"$f":"$G157*BY148","v":6250000},6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,{"$f":"$G157*DE148","v":6250000},6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000]
[null,null,null,"Energy efficiency - demand response",null,null,{"$f":"$K$137+1","v":1}]
[null,null,null,"Solar",null,null,1,null,null,null,{"$f":"SUM(M159:XFD159)","v":379500000.00000006},null,{"$f":"$G159*M149","v":0},0,0,0,0,0,0,0,0,0,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,{"$f":"$G159*AS149","v":3300000.0000000009},3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,{"$f":"$G159*BY149","v":3300000.0000000009},3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,{"$f":"$G159*DI149","v":3300000.0000000009},3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009,3300000.0000000009]
[null,null,null,"Combined Heat and Power",null,null,1,null,null,null,{"$f":"SUM(M160:XFD160)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,null,1,null,null,null,{"$f":"SUM(M161:XFD161)","v":13325150},null,{"$f":"$G161*M151","v":0},{"$f":"$G161*N151","v":0},0,0,0,0,0,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,{"$f":"$G161*BZ151","v":112925},112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925,112925]
[null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(M157:M161)","v":0},{"$f":"SUM(N157:N161)","v":0},0,0,0,0,0,6362925,6362925,6362925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,{"$f":"SUM(BZ157:BZ161)","v":9662925},9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,{"$f":"SUM(DI157:DI161)","v":9662925},9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925]
[]
[null,null,"Incremental Plant In Service with Development Allocation"]
[null,null,null,"EV charging",null,null,null,null,null,null,{"$f":"SUM(M165:XFD165)","v":0},null,{"$f":"M156-L156","v":0},{"$f":"N156-M156","v":0},{"$f":"O156-N156","v":0},{"$f":"P156-O156","v":0},{"$f":"Q156-P156","v":0},{"$f":"R156-Q156","v":0},{"$f":"S156-R156","v":0},{"$f":"T156-S156","v":0},{"$f":"U156-T156","v":0},{"$f":"V156-U156","v":0},{"$f":"W156-V156","v":0},{"$f":"X156-W156","v":0},{"$f":"Y156-X156","v":0},{"$f":"Z156-Y156","v":0},{"$f":"AA156-Z156","v":0},{"$f":"AB156-AA156","v":0},{"$f":"AC156-AB156","v":0},{"$f":"AD156-AC156","v":0},{"$f":"AE156-AD156","v":0},{"$f":"AF156-AE156","v":0},{"$f":"AG156-AF156","v":0},{"$f":"AH156-AG156","v":0},{"$f":"AI156-AH156","v":0},{"$f":"AJ156-AI156","v":0},{"$f":"AK156-AJ156","v":0},{"$f":"AL156-AK156","v":0},{"$f":"AM156-AL156","v":0},{"$f":"AN156-AM156","v":0},{"$f":"AO156-AN156","v":0},{"$f":"AP156-AO156","v":0},{"$f":"AQ156-AP156","v":0},{"$f":"AR156-AQ156","v":0},{"$f":"AS156-AR156","v":0},{"$f":"AT156-AS156","v":0},{"$f":"AU156-AT156","v":0},{"$f":"AV156-AU156","v":0},{"$f":"AW156-AV156","v":0},{"$f":"AX156-AW156","v":0},{"$f":"AY156-AX156","v":0},{"$f":"AZ156-AY156","v":0},{"$f":"BA156-AZ156","v":0},{"$f":"BB156-BA156","v":0},{"$f":"BC156-BB156","v":0},{"$f":"BD156-BC156","v":0},{"$f":"BE156-BD156","v":0},{"$f":"BF156-BE156","v":0},{"$f":"BG156-BF156","v":0},{"$f":"BH156-BG156","v":0},{"$f":"BI156-BH156","v":0},{"$f":"BJ156-BI156","v":0},{"$f":"BK156-BJ156","v":0},{"$f":"BL156-BK156","v":0},{"$f":"BM156-BL156","v":0},{"$f":"BN156-BM156","v":0},{"$f":"BO156-BN156","v":0},{"$f":"BP156-BO156","v":0},{"$f":"BQ156-BP156","v":0},{"$f":"BR156-BQ156","v":0},{"$f":"BS156-BR156","v":0},{"$f":"BT156-BS156","v":0},{"$f":"BU156-BT156","v":0},{"$f":"BV156-BU156","v":0},{"$f":"BW156-BV156","v":0},{"$f":"BX156-BW156","v":0},{"$f":"BY156-BX156","v":0},{"$f":"BZ156-BY156","v":0},{"$f":"CA156-BZ156","v":0},{"$f":"CB156-CA156","v":0},{"$f":"CC156-CB156","v":0},{"$f":"CD156-CC156","v":0},{"$f":"CE156-CD156","v":0},{"$f":"CF156-CE156","v":0},{"$f":"CG156-CF156","v":0},{"$f":"CH156-CG156","v":0},{"$f":"CI156-CH156","v":0},{"$f":"CJ156-CI156","v":0},{"$f":"CK156-CJ156","v":0},{"$f":"CL156-CK156","v":0},{"$f":"CM156-CL156","v":0},{"$f":"CN156-CM156","v":0},{"$f":"CO156-CN156","v":0},{"$f":"CP156-CO156","v":0},{"$f":"CQ156-CP156","v":0},{"$f":"CR156-CQ156","v":0},{"$f":"CS156-CR156","v":0},{"$f":"CT156-CS156","v":0},{"$f":"CU156-CT156","v":0},{"$f":"CV156-CU156","v":0},{"$f":"CW156-CV156","v":0},{"$f":"CX156-CW156","v":0},{"$f":"CY156-CX156","v":0},{"$f":"CZ156-CY156","v":0},{"$f":"DA156-CZ156","v":0},{"$f":"DB156-DA156","v":0},{"$f":"DC156-DB156","v":0},{"$f":"DD156-DC156","v":0},{"$f":"DE156-DD156","v":0},{"$f":"DF156-DE156","v":0},{"$f":"DG156-DF156","v":0},{"$f":"DH156-DG156","v":0},{"$f":"DI156-DH156","v":0},{"$f":"DJ156-DI156","v":0},{"$f":"DK156-DJ156","v":0},{"$f":"DL156-DK156","v":0},{"$f":"DM156-DL156","v":0},{"$f":"DN156-DM156","v":0},{"$f":"DO156-DN156","v":0},{"$f":"DP156-DO156","v":0},{"$f":"DQ156-DP156","v":0},{"$f":"DR156-DQ156","v":0},{"$f":"DS156-DR156","v":0},{"$f":"DT156-DS156","v":0},{"$f":"DU156-DT156","v":0},{"$f":"DV156-DU156","v":0},{"$f":"DW156-DV156","v":0},{"$f":"DX156-DW156","v":0},{"$f":"DY156-DX156","v":0},{"$f":"DZ156-DY156","v":0},{"$f":"EA156-DZ156","v":0},{"$f":"EB156-EA156","v":0},{"$f":"EC156-EB156","v":0},{"$f":"ED156-EC156","v":0},{"$f":"EE156-ED156","v":0},{"$f":"EF156-EE156","v":0},{"$f":"EG156-EF156","v":0}]
[null,null,null,"Energy efficiency",null,null,null,null,null,null,6250000,null,0,0,0,0,0,0,0,6250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS157-AR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY157-BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE157-DD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency - demand response",null,null,null,null,null,null,0,null,{"$f":"M158-L158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS158-AR158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY158-BX158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE158-DD158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar",null,null,null,null,null,null,3300000.0000000009,null,{"$f":"M159-L159","v":0},0,0,0,0,0,0,0,0,0,3300000.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS159-AR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY159-BX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE159-DD159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined Heat and Power",null,null,null,null,null,null,0,null,0,{"$f":"N160-M160","v":0},{"$f":"O160-N160","v":0},{"$f":"P160-O160","v":0},{"$f":"Q160-P160","v":0},{"$f":"R160-Q160","v":0},{"$f":"S160-R160","v":0},{"$f":"T160-S160","v":0},{"$f":"U160-T160","v":0},{"$f":"V160-U160","v":0},{"$f":"W160-V160","v":0},{"$f":"X160-W160","v":0},{"$f":"Y160-X160","v":0},{"$f":"Z160-Y160","v":0},{"$f":"AA160-Z160","v":0},{"$f":"AB160-AA160","v":0},{"$f":"AC160-AB160","v":0},{"$f":"AD160-AC160","v":0},{"$f":"AE160-AD160","v":0},{"$f":"AF160-AE160","v":0},{"$f":"AG160-AF160","v":0},{"$f":"AH160-AG160","v":0},{"$f":"AI160-AH160","v":0},{"$f":"AJ160-AI160","v":0},{"$f":"AK160-AJ160","v":0},{"$f":"AL160-AK160","v":0},{"$f":"AM160-AL160","v":0},{"$f":"AN160-AM160","v":0},{"$f":"AO160-AN160","v":0},{"$f":"AP160-AO160","v":0},{"$f":"AQ160-AP160","v":0},{"$f":"AR160-AQ160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,null,null,null,null,null,112925,null,{"$f":"M161-L161","v":0},0,0,0,0,0,0,112925,0,0,0,0,0,0,0,0,{"$f":"AC161-AB161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ161-BY161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI161-DH161","v":0},{"$f":"DJ161-DI161","v":0},{"$f":"DK161-DJ161","v":0},{"$f":"DL161-DK161","v":0},{"$f":"DM161-DL161","v":0},{"$f":"DN161-DM161","v":0},{"$f":"DO161-DN161","v":0},{"$f":"DP161-DO161","v":0},{"$f":"DQ161-DP161","v":0},{"$f":"DR161-DQ161","v":0},{"$f":"DS161-DR161","v":0},{"$f":"DT161-DS161","v":0},{"$f":"DU161-DT161","v":0},{"$f":"DV161-DU161","v":0},{"$f":"DW161-DV161","v":0},{"$f":"DX161-DW161","v":0},{"$f":"DY161-DX161","v":0},{"$f":"DZ161-DY161","v":0},{"$f":"EA161-DZ161","v":0},{"$f":"EB161-EA161","v":0},{"$f":"EC161-EB161","v":0},{"$f":"ED161-EC161","v":0},{"$f":"EE161-ED161","v":0},{"$f":"EF161-EE161","v":0},{"$f":"EG161-EF161","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,9662925,null,{"$f":"SUM(M166:M170)","v":0},{"$f":"SUM(N166:N170)","v":0},0,0,0,0,0,6362925,0,0,3300000.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ166:BZ170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI166:DI170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Tax Credit"]
[]
[null,null,"Base Expenditure for ITC",null,null,null,"% Qualified"]
[null,null,null,"EV Charging",null,null,{"$f":"'Tax Inputs'!F16","v":1},null,null,null,{"$f":"SUM(M176:XFD176)","v":0},null,{"$f":"$G176*M140*M156","v":0},{"$f":"$G176*N140*N156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G176*BZ140*BZ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency",null,null,{"$f":"'Tax Inputs'!F17","v":0},null,null,null,{"$f":"SUM(M177:XFD177)","v":0},null,{"$f":"$G177*M141*M157","v":0},{"$f":"$G177*N141*N157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G177*AT141*AT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G177*BZ141*BZ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G177*DF141*DF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar",null,null,{"$f":"'Tax Inputs'!F18","v":1},null,null,null,3300000.0000000009,null,{"$f":"$G178*M142*M159","v":0},0,0,0,0,0,0,0,0,0,3300000.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G178*AS142*AS159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G178*BY142*BY159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G178*DE142*DE159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined Heat and Power",null,null,{"$f":"'Tax Inputs'!F20","v":1},null,null,null,0,null,{"$f":"$G179*M143*M160","v":0},{"$f":"$G179*N143*N160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G179*BZ143*BZ160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,null,{"$f":"'Tax Inputs'!F16","v":1},null,null,null,112925,null,{"$f":"$G180*M144*M161","v":0},{"$f":"$G180*N144*N161","v":0},0,0,0,0,0,112925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G180*BZ144*BZ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Expenditure for ITC",null,null,null,null,null,{"$f":"SUM(M181:XFD181)","v":3412925.0000000009},null,{"$f":"SUM(M177:M180)","v":0},0,0,0,0,0,0,112925,0,0,3300000.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS177:AS180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY177:BY180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE177:DE180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ITC Flags"]
[null,null,null,"Apply ITC (False is PTC)",null,null,{"$f":"'Tax Inputs'!F63","v":true}]
[]
[null,null,null,{"$f":"'Tax Inputs'!C65","v":"Meets Labor Requirements"},null,null,{"$f":"'Tax Inputs'!F65","v":true}]
[null,null,null,{"$f":"'Tax Inputs'!C66","v":"Does not Meet Labor Requirement"},null,null,{"$f":"'Tax Inputs'!F66","v":false}]
[null,null,null,{"$f":"'Tax Inputs'!C67","v":0}]
[null,null,null,{"$f":"'Tax Inputs'!C68","v":"Domestic Content Bonus"},null,null,{"$f":"'Tax Inputs'!F68","v":true}]
[null,null,null,{"$f":"'Tax Inputs'!C69","v":"Energy Community Bonus"},null,null,{"$f":"'Tax Inputs'!F69","v":true}]
[null,null,null,{"$f":"'Tax Inputs'!C70","v":0}]
[null,null,null,{"$f":"'Tax Inputs'!C71","v":"Less than 5 MW in LMI Community"},null,null,{"$f":"'Tax Inputs'!F71","v":true}]
[null,null,null,{"$f":"'Tax Inputs'!C72","v":"Indian Land"},null,null,{"$f":"'Tax Inputs'!F72","v":true}]
[null,null,null,{"$f":"'Tax Inputs'!C73","v":0}]
[null,null,null,{"$f":"'Tax Inputs'!C74","v":"Qualified Low-income Residential"},null,null,{"$f":"'Tax Inputs'!$F$74","v":false}]
[null,null,null,{"$f":"'Tax Inputs'!C75","v":"Qualified Low-income Economic Benefit"},null,null,{"$f":"'Tax Inputs'!$F$75","v":false}]
[null,null,null,{"$f":"'Tax Inputs'!C76","v":0}]
[null,null,"ITC Rates for Solar"]
[]
[null,null,null,"Input ITC Base Rate Meeting Labor Requirement",null,"%",null,null,null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(N6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(O6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(P6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(Q6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(R6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(S6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(T6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(U6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(V6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(W6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(X6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(Y6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(Z6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AA6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AB6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AC6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AD6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AE6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AF6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AG6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AH6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AI6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AJ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AK6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AL6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AM6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AN6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AO6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AP6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AQ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AR6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AS6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AT6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AU6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AV6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AW6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AX6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AY6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(AZ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(BA6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(BB6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(BC6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(BD6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(BE6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(BF6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(BG6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(BH6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.3},{"$f":"LOOKUP(BI6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.22500000000000001},{"$f":"LOOKUP(BJ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.22500000000000001},{"$f":"LOOKUP(BK6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.22500000000000001},{"$f":"LOOKUP(BL6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.22500000000000001},{"$f":"LOOKUP(BM6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.15},{"$f":"LOOKUP(BN6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.15},{"$f":"LOOKUP(BO6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.15},{"$f":"LOOKUP(BP6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0.15},{"$f":"LOOKUP(BQ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!81:81,'Tax Inputs'!84:84)","v":0}]
[null,null,null,"Input ITC Base Rate Not Meeting Labor Requirement",null,"%","Apply ITC","Labor",null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":4.4999999999999998E-2},{"$f":"LOOKUP(N6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":4.4999999999999998E-2},{"$f":"LOOKUP(O6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":4.4999999999999998E-2},{"$f":"LOOKUP(P6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":4.4999999999999998E-2},{"$f":"LOOKUP(Q6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(R6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(S6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(T6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(U6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(V6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(W6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(X6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(Y6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(Z6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AA6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AB6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AC6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AD6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AE6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AF6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AG6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AH6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AI6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AJ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AK6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AL6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AM6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AN6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AO6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AP6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AQ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AR6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AS6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AT6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AU6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AV6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AW6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AX6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AY6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(AZ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(BA6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(BB6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(BC6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(BD6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(BE6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(BF6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(BG6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(BH6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.03},{"$f":"LOOKUP(BI6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BJ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BK6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BL6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BM6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.15},{"$f":"LOOKUP(BN6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.15},{"$f":"LOOKUP(BO6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.15},{"$f":"LOOKUP(BP6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0.15},{"$f":"LOOKUP(BQ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!81:81,'Tax Inputs'!89:89)","v":0}]
[null,null,null,"ITC from Labor Requirement",null,"%",{"$f":"G184","v":true},{"$f":"G186","v":true},null,null,null,null,{"$f":"IF($H$202,M200,M201)","v":0.3},{"$f":"IF($H$202,N200,N201)","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.15,0.15,0.15,0.15,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$202,BZ200,BZ201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Applied Base ITC Rate",null,"%",null,null,null,null,null,null,{"$f":"IF($H$202,M200,M201)*$G202","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"IF($H$202,AS200,AS201)*$G202","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.15,0.15,0.15,0.15,0,0,0,0,0,0,0,0,{"$f":"IF($H$202,BY200,BY201)*$G202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$202,DE200,DE201)*$G202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Input ITC Domestic Content Bonus - Meets Labor",null,"%",null,null,null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(N6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(O6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(P6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(Q6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(R6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(S6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(T6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(U6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(V6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(W6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(X6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(Y6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(Z6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AA6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AB6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AC6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AD6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AE6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AF6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AG6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AH6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AI6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AJ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AK6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AL6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AM6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AN6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AO6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AP6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AQ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AR6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AS6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AT6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AU6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AV6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AW6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AX6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AY6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(AZ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(BA6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(BB6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(BC6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(BD6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(BE6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(BF6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(BG6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(BH6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.1},{"$f":"LOOKUP(BI6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":7.4999999999999997E-2},{"$f":"LOOKUP(BJ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":7.4999999999999997E-2},{"$f":"LOOKUP(BK6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":7.4999999999999997E-2},{"$f":"LOOKUP(BL6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":7.4999999999999997E-2},{"$f":"LOOKUP(BM6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.05},{"$f":"LOOKUP(BN6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.05},{"$f":"LOOKUP(BO6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.05},{"$f":"LOOKUP(BP6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0.05},{"$f":"LOOKUP(BQ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!81:81,'Tax Inputs'!85:85)","v":0}]
[null,null,null,"Input ITC Domestic Content Bonus - Does Not Meet Labor",null,"%",null,null,null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(N6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(O6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(P6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(Q6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(R6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(S6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(T6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(U6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(V6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(W6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(X6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(Y6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(Z6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AA6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AB6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AC6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AD6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AE6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AF6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AG6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AH6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AI6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AJ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AK6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AL6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AM6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AN6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AO6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AP6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AQ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AR6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AS6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AT6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AU6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AV6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AW6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AX6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AY6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(AZ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(BA6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(BB6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(BC6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(BD6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(BE6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(BF6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(BG6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(BH6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.02},{"$f":"LOOKUP(BI6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BJ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BK6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BL6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BM6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.01},{"$f":"LOOKUP(BN6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.01},{"$f":"LOOKUP(BO6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.01},{"$f":"LOOKUP(BP6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0.01},{"$f":"LOOKUP(BQ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!81:81,'Tax Inputs'!90:90)","v":0}]
[null,null,null,"ITC from Domestic Content Bonus",null,"%","Apply ITC","Domestic",null,null,null,null,{"$f":"IF($H$202,M205,M206)*$H$208","v":0},{"$f":"IF($H$202,N205,N206)*$H$208","v":0},0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$202,BZ205,BZ206)*$H$208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Applied ITC Domestic Content Bonus",null,"%",{"$f":"G202","v":true},{"$f":"G189","v":true},null,null,null,null,{"$f":"IF($H$202,M205,M206)*$H$208*$G$208","v":0},0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"IF($H$202,AS205,AS206)*$H$208*$G$208","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,{"$f":"IF($H$202,BY205,BY206)*$H$208*$G$208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$202,DE205,DE206)*$H$208*$G$208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Input ITC Energy Community - Meets Labor Requirements",null,"%",null,null,null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(N6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(O6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(P6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(Q6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(R6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(S6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(T6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(U6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(V6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(W6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(X6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(Y6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(Z6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AA6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AB6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AC6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AD6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AE6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AF6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AG6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AH6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AI6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AJ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AK6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AL6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AM6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AN6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AO6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AP6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AQ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AR6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AS6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AT6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AU6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AV6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AW6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AX6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AY6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(AZ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(BA6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(BB6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(BC6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(BD6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(BE6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(BF6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(BG6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(BH6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.1},{"$f":"LOOKUP(BI6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":7.4999999999999997E-2},{"$f":"LOOKUP(BJ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":7.4999999999999997E-2},{"$f":"LOOKUP(BK6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":7.4999999999999997E-2},{"$f":"LOOKUP(BL6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":7.4999999999999997E-2},{"$f":"LOOKUP(BM6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.05},{"$f":"LOOKUP(BN6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.05},{"$f":"LOOKUP(BO6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.05},{"$f":"LOOKUP(BP6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0.05},{"$f":"LOOKUP(BQ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!81:81,'Tax Inputs'!86:86)","v":0}]
[null,null,null,"Input ITC Energy Community - Does not Meet Labor ",null,"%",null,null,null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(N6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(O6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(P6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(Q6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(R6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(S6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(T6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(U6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(V6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(W6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(X6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(Y6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(Z6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AA6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AB6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AC6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AD6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AE6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AF6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AG6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AH6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AI6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AJ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AK6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AL6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AM6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AN6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AO6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AP6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AQ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AR6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AS6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AT6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AU6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AV6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AW6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AX6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AY6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(AZ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(BA6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(BB6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(BC6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(BD6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(BE6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(BF6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(BG6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(BH6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.02},{"$f":"LOOKUP(BI6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BJ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BK6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BL6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BM6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.01},{"$f":"LOOKUP(BN6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.01},{"$f":"LOOKUP(BO6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.01},{"$f":"LOOKUP(BP6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0.01},{"$f":"LOOKUP(BQ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!81:81,'Tax Inputs'!91:91)","v":0}]
[null,null,null,"ITC from Energy Community",null,"%","Apply ITC","Eng Comm",null,null,null,null,{"$f":"IF($H$202,M210,M211)*$H$213","v":0},{"$f":"IF($H$202,N210,N211)*$H$213","v":0},0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$202,BZ210,BZ211)*$H$213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Applied ITC Energy Community Bonus",null,"%",{"$f":"G184","v":true},{"$f":"G190","v":true},null,null,null,null,{"$f":"IF($H202,M210,M211)*$G213*$H213","v":0},{"$f":"IF($H202,N210,N211)*$G213*$H213","v":0},0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,{"$f":"IF($H202,BZ210,BZ211)*$G213*$H213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ITC - Less than 5 MW in LMI Community/Indian",null,"%","< 5MW","Indian",null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(N6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(O6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(P6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(Q6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(R6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(S6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(T6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(U6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(V6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(W6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(X6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(Y6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(Z6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AA6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AB6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AC6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AD6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AE6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AF6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AG6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AH6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AI6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AJ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AK6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AL6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AM6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AN6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AO6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AP6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AQ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AR6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AS6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AT6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AU6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AV6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AW6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AX6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AY6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(AZ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BA6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BB6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BC6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BD6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BE6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BF6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BG6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BH6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BI6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BJ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BK6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BL6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BM6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BN6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BO6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BP6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BQ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BR6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BS6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BT6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BU6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BV6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BW6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BX6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BY6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(BZ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CA6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CB6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CC6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CD6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CE6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CF6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CG6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CH6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CI6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CJ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CK6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CL6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CM6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CN6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CO6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CP6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CQ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CR6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CS6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CT6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CU6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CV6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CW6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CX6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CY6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(CZ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DA6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DB6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DC6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DD6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DE6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DF6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DG6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DH6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DI6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DJ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DK6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DL6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DM6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DN6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DO6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DP6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DQ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DR6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DS6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DT6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DU6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DV6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DW6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DX6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DY6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(DZ6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(EA6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(EB6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(EC6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(ED6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(EE6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(EF6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1},{"$f":"LOOKUP(EG6,'Tax Inputs'!81:81,'Tax Inputs'!95:95)","v":0.1}]
[null,null,null,"ITC - Less than 5 MW in LMI Community/Indian Applied",null,"%",{"$f":"G192","v":true},{"$f":"G193","v":true},null,null,null,null,{"$f":"OR($G$216,$H$216)*M215","v":0.1},{"$f":"OR($G$216,$H$216)*N215","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"OR($G$216,$H$216)*BZ215","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"OR($G$216,$H$216)*DI215","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,"ITC - Qualified Low-income Economic Benefit",null,"%","LI resident","Econ Benft",null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(N6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(O6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(P6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(Q6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(R6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(S6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(T6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(U6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(V6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(W6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(X6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(Y6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(Z6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AA6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AB6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AC6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AD6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AE6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AF6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AG6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AH6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AI6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AJ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AK6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AL6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AM6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AN6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AO6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AP6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AQ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AR6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AS6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AT6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AU6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AV6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AW6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AX6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AY6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(AZ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BA6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BB6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BC6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BD6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BE6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BF6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BG6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BH6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BI6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BJ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BK6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BL6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BM6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BN6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BO6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BP6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BQ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BR6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BS6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BT6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BU6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BV6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BW6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BX6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BY6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(BZ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CA6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CB6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CC6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CD6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CE6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CF6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CG6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CH6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CI6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CJ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CK6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CL6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CM6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CN6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CO6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CP6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CQ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CR6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CS6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CT6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CU6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CV6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CW6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CX6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CY6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(CZ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DA6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DB6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DC6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DD6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DE6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DF6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DG6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DH6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DI6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DJ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DK6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DL6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DM6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DN6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DO6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DP6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DQ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DR6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DS6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DT6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DU6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DV6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DW6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DX6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DY6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(DZ6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(EA6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(EB6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(EC6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(ED6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(EE6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(EF6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2},{"$f":"LOOKUP(EG6,'Tax Inputs'!81:81,'Tax Inputs'!96:96)","v":0.2}]
[null,null,null,"ITC - Qualified Low-income Economic Benefit",null,"%",{"$f":"G195","v":false},{"$f":"G196","v":false},null,null,null,null,{"$f":"OR($G$219,$H$219)*M218","v":0},{"$f":"OR($G$219,$H$219)*N218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OR($G$219,$H$219)*BZ218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OR($G$219,$H$219)*DI218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total ITC Applied",null,"%",null,null,null,null,null,null,{"$f":"M203+M208+M213+M216+M219","v":0.4},{"$f":"N203+N208+N213+N216+N219","v":0.4},0.4,0.4,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.47499999999999998,0.47499999999999998,0.47499999999999998,0.47499999999999998,0.35,0.35,0.35,0.35,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ203+BZ208+BZ213+BZ216+BZ219","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"DI203+DI208+DI213+DI216+DI219","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Total ITC for ITC/PTC Comparison",null,"%",null,null,null,null,null,null,{"$f":"M202+M207+M212+M216+M219","v":0.4},{"$f":"N202+N207+N212+N216+N219","v":0.4},0.4,0.4,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.47499999999999998,0.47499999999999998,0.47499999999999998,0.47499999999999998,0.35,0.35,0.35,0.35,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ202+BZ207+BZ212+BZ216+BZ219","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,"ITC Rate Applied from Start of Construction",null,"%",{"$f":"'Constant Inputs - Operation'!G13","v":"2023-11-01"},{"$f":"YEAR(G224)","v":2023},{"$f":"_xlfn.XLOOKUP($H$224,$6:$6,221:221,0,0)","v":0.6}]
[null,null,null,"ITC Rate Applied for ITC/PTC Comparison",null,"%",{"$f":"G224","v":"2023-11-01"},{"$f":"YEAR(G225)","v":2023},{"$f":"_xlfn.XLOOKUP($H$224,$6:$6,222:222,0,0)","v":0.6}]
[]
[null,null,"Production Tax Credit - Starting Values in Cents/kWh"]
[null,null,null,"Input PTC Base Rate Meeting Labor Requirement",null,"Cents/kWh",null,null,null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(N6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(O6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(P6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(Q6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(R6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(S6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(T6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(U6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(V6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(W6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(X6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(Y6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(Z6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AA6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AB6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AC6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AD6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AE6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AF6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AG6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AH6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AI6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AJ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AK6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AL6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AM6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AN6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AO6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AP6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AQ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AR6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AS6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AT6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AU6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AV6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AW6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AX6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AY6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(AZ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(BA6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(BB6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(BC6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(BD6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(BE6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(BF6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(BG6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(BH6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2.6},{"$f":"LOOKUP(BI6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2},{"$f":"LOOKUP(BJ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2},{"$f":"LOOKUP(BK6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2},{"$f":"LOOKUP(BL6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":2},{"$f":"LOOKUP(BM6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":1.3},{"$f":"LOOKUP(BN6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":1.3},{"$f":"LOOKUP(BO6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":1.3},{"$f":"LOOKUP(BP6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":1.3},{"$f":"LOOKUP(BQ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!99:99,'Tax Inputs'!101:101)","v":0}]
[null,null,null,"Input PTC Base Rate Not Meeting Labor Requirement",null,"Cents/kWh","Apply PTC","Labor",null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(N6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(O6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(P6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(Q6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(R6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(S6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(T6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(U6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(V6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(W6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(X6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(Y6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(Z6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AA6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AB6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AC6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AD6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AE6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AF6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AG6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AH6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AI6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AJ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AK6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AL6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AM6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AN6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AO6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AP6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AQ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AR6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AS6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AT6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AU6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AV6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AW6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AX6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AY6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(AZ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(BA6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(BB6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(BC6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(BD6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(BE6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(BF6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(BG6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(BH6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.5},{"$f":"LOOKUP(BI6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.4},{"$f":"LOOKUP(BJ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.4},{"$f":"LOOKUP(BK6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.4},{"$f":"LOOKUP(BL6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.4},{"$f":"LOOKUP(BM6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.3},{"$f":"LOOKUP(BN6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.3},{"$f":"LOOKUP(BO6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.3},{"$f":"LOOKUP(BP6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0.3},{"$f":"LOOKUP(BQ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!99:99,'Tax Inputs'!105:105)","v":0}]
[null,null,null,"Applied PTC Base Rate ",null,"Cents/kWh",{"$f":"NOT(G184)","v":false},{"$f":"G186","v":true},null,null,null,null,{"$f":"IF($H$230,M228,M229)*$G$230","v":0},{"$f":"IF($H$230,N228,N229)*$G$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$230,BZ228,BZ229)*$G$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$230,DI228,DI229)*$G$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Input PTC Domestic Content Bonus - Meets Labor",null,"Cents/kWh",null,null,null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(N6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(O6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(P6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(Q6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(R6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(S6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(T6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(U6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(V6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(W6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(X6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(Y6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(Z6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AA6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AB6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AC6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AD6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AE6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AF6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AG6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AH6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AI6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AJ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AK6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AL6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AM6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AN6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AO6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AP6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AQ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AR6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AS6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AT6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AU6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AV6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AW6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AX6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AY6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(AZ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(BA6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(BB6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(BC6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(BD6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(BE6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(BF6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(BG6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(BH6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.3},{"$f":"LOOKUP(BI6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.2},{"$f":"LOOKUP(BJ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.2},{"$f":"LOOKUP(BK6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.2},{"$f":"LOOKUP(BL6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.2},{"$f":"LOOKUP(BM6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.1},{"$f":"LOOKUP(BN6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.1},{"$f":"LOOKUP(BO6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.1},{"$f":"LOOKUP(BP6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0.1},{"$f":"LOOKUP(BQ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!99:99,'Tax Inputs'!102:102)","v":0}]
[null,null,null,"Input PTC Domestic Content Bonus - Does Not Meet Labor",null,"Cents/kWh","Apply PTC","Domestic",null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(N6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(O6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(P6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(Q6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(R6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(S6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(T6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(U6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(V6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(W6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(X6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(Y6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(Z6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AA6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AB6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AC6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AD6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AE6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AF6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AG6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AH6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AI6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AJ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AK6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AL6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AM6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AN6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AO6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AP6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AQ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AR6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AS6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AT6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AU6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AV6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AW6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AX6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AY6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(AZ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(BA6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(BB6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(BC6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(BD6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(BE6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(BF6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(BG6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(BH6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0.1},{"$f":"LOOKUP(BI6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BJ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BK6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BL6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BM6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BN6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BO6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BP6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BQ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!99:99,'Tax Inputs'!106:106)","v":0}]
[null,null,null,"Applied ITC Domestic Content Bonus",null,"Cents/kWh",{"$f":"G230","v":false},{"$f":"G189","v":true},null,null,null,null,{"$f":"IF($H$230,M232,M233)*AND($G$234,$H$234)","v":0},{"$f":"IF($H$230,N232,N233)*AND($G$234,$H$234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$230,BZ232,BZ233)*AND($G$234,$H$234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$230,DI232,DI233)*AND($G$234,$H$234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Input PTC Energy Community - Meets Labor Requirements",null,"Cents/kWh",null,null,null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(N6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(O6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(P6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(Q6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(R6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(S6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(T6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(U6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(V6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(W6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(X6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(Y6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(Z6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AA6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AB6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AC6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AD6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AE6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AF6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AG6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AH6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AI6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AJ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AK6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AL6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AM6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AN6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AO6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AP6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AQ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AR6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AS6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AT6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AU6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AV6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AW6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AX6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AY6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(AZ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(BA6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(BB6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(BC6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(BD6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(BE6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(BF6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(BG6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(BH6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.3},{"$f":"LOOKUP(BI6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.2},{"$f":"LOOKUP(BJ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.2},{"$f":"LOOKUP(BK6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.2},{"$f":"LOOKUP(BL6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.2},{"$f":"LOOKUP(BM6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.1},{"$f":"LOOKUP(BN6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.1},{"$f":"LOOKUP(BO6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.1},{"$f":"LOOKUP(BP6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0.1},{"$f":"LOOKUP(BQ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!99:99,'Tax Inputs'!103:103)","v":0}]
[null,null,null,"Input PTC Energy Community - Does not Meet Labor ",null,"Cents/kWh","Apply ITC","Eng Comm",null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(N6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(O6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(P6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(Q6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(R6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(S6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(T6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(U6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(V6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(W6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(X6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(Y6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(Z6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AA6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AB6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AC6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AD6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AE6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AF6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AG6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AH6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AI6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AJ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AK6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AL6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AM6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AN6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AO6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AP6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AQ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AR6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AS6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AT6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AU6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AV6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AW6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AX6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AY6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(AZ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BA6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BB6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BC6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BD6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BE6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BF6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BG6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BH6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BI6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BJ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BK6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BL6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BM6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BN6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BO6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BP6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0.1},{"$f":"LOOKUP(BQ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!99:99,'Tax Inputs'!107:107)","v":0}]
[null,null,null,"Applied PTC Energy Community Bonus",null,"Cents/kWh",{"$f":"G234","v":false},{"$f":"G190","v":true},null,null,null,null,{"$f":"IF($H$230,M236,M237)*AND($G$238,$H$238)","v":0},{"$f":"IF($H$230,N236,N237)*AND($G$238,$H$238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$230,BZ236,BZ237)*AND($G$238,$H$238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$230,DI236,DI237)*AND($G$238,$H$238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total PTC Applied",null,"Cents/kWh",null,null,null,null,null,null,{"$f":"M230+M234+M238","v":0},{"$f":"N230+N234+N238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ230+BZ234+BZ238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI230+DI234+DI238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PTC for PTC/ITC Comparison",null,"Cents/kWh",null,null,null,null,null,null,{"$f":"IF($H$230,M228+M232+M236,M229+M233+M237)","v":2.6},{"$f":"IF($H$230,N228+N232+N236,N229+N233+N237)","v":2.6},2.6,2.6,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,3.1999999999999997,2.4000000000000004,2.4000000000000004,2.4000000000000004,2.4000000000000004,1.5000000000000002,1.5000000000000002,1.5000000000000002,1.5000000000000002,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$230,BZ228+BZ232+BZ236,BZ229+BZ233+BZ237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total PTC",null,"Cents/kWh",{"$f":"'Operating Model - Monthly'!G176","v":"2023-09-01"},{"$f":"YEAR(G243)","v":2023},{"$f":"_xlfn.XLOOKUP(H243,6:6,240:240)","v":0}]
[]
[null,null,null,"PTC Period",null,"Flag",{"$f":"'Operating Model - Monthly'!G178","v":"2023-11-01"},{"$f":"EOMONTH(G245,10*12)","v":"2033-11-30"},{"$f":"SUM(J245:XFD245)","v":40},null,null,null,{"$f":"AND(M3>=$G$245,M3<$H$245)*1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(AS3>=$G$245,AS3<$H$245)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BY3>=$G$245,BY3<$H$245)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(DE3>=$G$245,DE3<$H$245)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PTC Inflation Month",null,"Flag",{"$f":"'Tax Inputs'!G112","v":1},null,null,null,null,null,{"$f":"MONTH(M2)=$G$246","v":true},false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,{"$f":"MONTH(AS2)=$G$246","v":true},false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,{"$f":"MONTH(BY2)=$G$246","v":true},false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,{"$f":"MONTH(DE2)=$G$246","v":true},false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true]
[null,null,null,"Annual Inflation Rate for PTC",null,"%",null,null,null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.05},{"$f":"LOOKUP(N6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.05},{"$f":"LOOKUP(O6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.05},{"$f":"LOOKUP(P6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.05},{"$f":"LOOKUP(Q6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(R6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(S6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(T6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(U6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(V6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(W6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(X6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(Y6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(Z6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AA6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AB6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AC6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AD6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AE6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AF6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AG6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AH6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AI6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AJ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AK6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AL6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AM6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AN6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AO6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AP6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AQ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AR6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AS6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AT6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AU6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AV6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AW6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AX6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AY6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(AZ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(BA6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(BB6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(BC6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(BD6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(BE6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(BF6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(BG6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(BH6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.03},{"$f":"LOOKUP(BI6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BJ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BK6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BL6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BM6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BN6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BO6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BP6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BQ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BR6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BS6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BT6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BU6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BV6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BW6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BX6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BY6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(BZ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CA6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CB6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CC6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CD6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CE6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CF6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CG6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CH6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CI6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CJ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CK6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CL6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CM6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CN6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CO6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CP6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CQ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CR6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CS6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CT6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CU6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CV6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CW6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CX6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CY6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(CZ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DA6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DB6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DC6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DD6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DE6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DF6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DG6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DH6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DI6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DJ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DK6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DL6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DM6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DN6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DO6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DP6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DQ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DR6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DS6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DT6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DU6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DV6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DW6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DX6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DY6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(DZ6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(EA6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(EB6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(EC6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(ED6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(EE6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(EF6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02},{"$f":"LOOKUP(EG6,'Tax Inputs'!109:109,'Tax Inputs'!110:110)","v":0.02}]
[null,null,null,"Inflation Index for PTC",null,"Index",null,null,null,null,null,1,{"$f":"L248*(1+M247*M246)","v":1.05},{"$f":"M248*(1+N247*N246)","v":1.05},1.05,1.05,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.1139450000000002,1.1139450000000002,1.1139450000000002,1.1139450000000002,1.1473633500000002,1.1473633500000002,1.1473633500000002,1.1473633500000002,1.1817842505000002,1.1817842505000002,1.1817842505000002,1.1817842505000002,1.2172377780150003,1.2172377780150003,1.2172377780150003,1.2172377780150003,1.2537549113554505,1.2537549113554505,1.2537549113554505,1.2537549113554505,1.291367558696114,1.291367558696114,1.291367558696114,1.291367558696114,1.3301085854569974,1.3301085854569974,1.3301085854569974,1.3301085854569974,1.3700118430207073,1.3700118430207073,1.3700118430207073,1.3700118430207073,1.4111121983113286,1.4111121983113286,1.4111121983113286,1.4111121983113286,1.4534455642606685,1.4534455642606685,1.4534455642606685,1.4534455642606685,1.4825144755458819,1.4825144755458819,1.4825144755458819,1.4825144755458819,1.5121647650567995,1.5121647650567995,1.5121647650567995,1.5121647650567995,1.5424080603579355,1.5424080603579355,1.5424080603579355,1.5424080603579355,1.5732562215650943,1.5732562215650943,1.5732562215650943,1.5732562215650943,1.6047213459963963,{"$f":"BY248*(1+BZ247*BZ246)","v":1.6047213459963963},1.6047213459963963,1.6047213459963963,1.6368157729163242,1.6368157729163242,1.6368157729163242,1.6368157729163242,1.6695520883746506,1.6695520883746506,1.6695520883746506,1.6695520883746506,1.7029431301421436,1.7029431301421436,1.7029431301421436,1.7029431301421436,1.7370019927449865,1.7370019927449865,1.7370019927449865,1.7370019927449865,1.7717420325998863,1.7717420325998863,1.7717420325998863,1.7717420325998863,1.807176873251884,1.807176873251884,1.807176873251884,1.807176873251884,1.8433204107169217,1.8433204107169217,1.8433204107169217,1.8433204107169217,1.8801868189312601,1.8801868189312601,1.8801868189312601,1.8801868189312601,{"$f":"DH248*(1+DI247*DI246)","v":1.9177905553098853},{"$f":"DI248*(1+DJ247*DJ246)","v":1.9177905553098853},{"$f":"DJ248*(1+DK247*DK246)","v":1.9177905553098853},{"$f":"DK248*(1+DL247*DL246)","v":1.9177905553098853},{"$f":"DL248*(1+DM247*DM246)","v":1.956146366416083},{"$f":"DM248*(1+DN247*DN246)","v":1.956146366416083},{"$f":"DN248*(1+DO247*DO246)","v":1.956146366416083},{"$f":"DO248*(1+DP247*DP246)","v":1.956146366416083},{"$f":"DP248*(1+DQ247*DQ246)","v":1.9952692937444048},{"$f":"DQ248*(1+DR247*DR246)","v":1.9952692937444048},{"$f":"DR248*(1+DS247*DS246)","v":1.9952692937444048},{"$f":"DS248*(1+DT247*DT246)","v":1.9952692937444048},{"$f":"DT248*(1+DU247*DU246)","v":2.0351746796192929},{"$f":"DU248*(1+DV247*DV246)","v":2.0351746796192929},{"$f":"DV248*(1+DW247*DW246)","v":2.0351746796192929},{"$f":"DW248*(1+DX247*DX246)","v":2.0351746796192929},{"$f":"DX248*(1+DY247*DY246)","v":2.0758781732116787},{"$f":"DY248*(1+DZ247*DZ246)","v":2.0758781732116787},{"$f":"DZ248*(1+EA247*EA246)","v":2.0758781732116787},{"$f":"EA248*(1+EB247*EB246)","v":2.0758781732116787},{"$f":"EB248*(1+EC247*EC246)","v":2.1173957366759124},{"$f":"EC248*(1+ED247*ED246)","v":2.1173957366759124},{"$f":"ED248*(1+EE247*EE246)","v":2.1173957366759124},{"$f":"EE248*(1+EF247*EF246)","v":2.1173957366759124},{"$f":"EF248*(1+EG247*EG246)","v":2.1597436514094306}]
[null,null,null,"Real PTC (2022 USD)",null,"Cents/kWh",{"$f":"I243","v":0},null,null,null,null,null,{"$f":"$G$249*M245","v":0},{"$f":"$G$249*N245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$249*BZ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$249*DI245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Nominal PTC Applied",null,"Cents/kWh",null,null,null,null,null,null,{"$f":"M249*M248","v":0},{"$f":"N249*N248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ249*BZ248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI249*DI248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Solar Energy Generated",null,"kWh",null,null,null,null,{"$f":"SUM(L252:XFD252)","v":15399032.835505385},null,{"$f":"M119","v":0},0,0,0,0,0,0,0,0,0,85168.309398183468,119698.94312839284,131872.6717601456,283390.11562464765,271592.08328482811,119103.42599840081,131216.58881606525,281980.21455188817,270240.87889037625,118510.87164019978,130563.76996623406,280577.32791232638,268896.39690584689,117921.26531363162,129914.19897137715,279181.42080828495,267558.60388641478,117334.59235187224,129267.85967301208,277792.45851570636,266227.46655364655,116750.83816106687,{"$f":"AS119","v":128624.73599304678},276410.40648328984,264902.95179467311,116169.98821996701,127984.81193337985,275035.23033163161,263585.02666136622,115592.02807956917,127348.07157550237,273666.89585236978,262273.65836951858,115016.94336275535,126714.49908010181,272305.36900733301,260968.8142980283,114444.7197639356,126084.07868666839,270950.61592769442,259670.46198808774,113875.34304869208,125456.7947131028,269602.60291312862,258378.56914237578,113308.79905342494,124832.63155532617,268261.2964309738,257093.10362425458,112745.07368499997,124211.57368689173,266926.66311539675,255814.03345696966,112184.15292039792,{"$f":"BY119","v":123593.6056585987},265598.66976656386,254541.32682285534,111626.02280636609,122978.71209810814,264277.28334981477,253274.95206254255,111070.6694590707,122366.8777095603,262962.47099484043,252014.87767417158,110518.07906375192,121758.08727319428,261654.1999948661,250761.07231260856,109968.23787438001,121152.32564496945,260352.43780583693,249513.50478866522,109421.13221331341,120549.57775618845,259057.15204560873,248272.14406832348,108876.7484709586,119949.82861312284,257768.31049314304,169954.28181656337,0,0,0,0,0,{"$f":"DE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PTC Amount Applied",null,"USD",null,null,null,null,{"$f":"SUM(L253:XFD253)","v":0},null,{"$f":"M250*M252/100","v":0},{"$f":"N250*N252/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ250*BZ252/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PTC for Comparison",null,"USD"]
[]
[null,null,"Investment Tax Credit in Period"]
[null,null,null,"EV Charging",null,null,{"$f":"$I$224","v":0.6},null,null,null,{"$f":"SUM(L258:XFD258)","v":0},null,{"$f":"-$G258*M175","v":0},{"$f":"-$G258*N175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$G258*BZ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency",null,null,{"$f":"'Tax Inputs'!F14","v":0},null,null,null,{"$f":"SUM(L259:XFD259)","v":0},null,{"$f":"$G259*M177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G259*AS177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G259*BY177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G259*DE177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency - demand response",null,null,null,null,null,null,{"$f":"SUM(L260:XFD260)","v":0}]
[null,null,null,"Solar",null,null,{"$f":"$I$224","v":0.6},null,null,null,{"$f":"SUM(L261:XFD261)","v":-1980000.0000000005},null,{"$f":"-$G261*M178","v":0},{"$f":"-$G261*N178","v":0},0,0,0,0,0,0,0,0,-1980000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$G261*BZ178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined Heat and Power",null,null,{"$f":"$I$224","v":0.6},null,null,null,null,null,{"$f":"-$G262*M179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,null,{"$f":"$I$224","v":0.6},null,null,null,{"$f":"SUM(L263:XFD263)","v":-67755},null,0,0,0,0,0,0,0,-67755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total ITC",null,null,null,null,null,{"$f":"SUM(L264:XFD264)","v":-2047755.0000000005},null,{"$f":"SUM(M259:M263)","v":0},{"$f":"SUM(N259:N263)","v":0},0,0,0,0,0,-67755,0,0,-1980000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ259:BZ263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI259:DI263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reduction in Depreciable Base from ITC"]
[null,null,null,"EV Charging",null,null,{"$f":"'Tax Inputs'!$F$49","v":0.5},null,null,null,{"$f":"SUM(M267:XFD267)","v":0},null,{"$f":"M258*$G267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS258*$G267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE258*$G267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency",null,null,0,null,null,null,{"$f":"SUM(L268:XFD268)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS259*$G268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY259*$G268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI259*$G268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency - demand response",null,null,{"$f":"'Tax Inputs'!$F$49","v":0.5},null,null,null,{"$f":"SUM(L269:XFD269)","v":0},null,{"$f":"M260*$G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS260*$G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY260*$G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI260*$G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar",null,null,{"$f":"'Tax Inputs'!$F$49","v":0.5},null,null,null,{"$f":"SUM(L270:XFD270)","v":-990000.00000000023},null,{"$f":"M261*$G270","v":0},0,0,0,0,0,0,0,0,0,-990000.00000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS261*$G270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY261*$G270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI261*$G270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined Heat and Ppwer",null,null,{"$f":"'Tax Inputs'!$F$49","v":0.5},null,null,null,{"$f":"SUM(M271:XFD271)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,null,{"$f":"'Tax Inputs'!$F$49","v":0.5},null,null,null,{"$f":"SUM(L272:XFD272)","v":-33877.5},null,{"$f":"M263*$G272","v":0},0,0,0,0,0,0,-33877.5,0,0,0,0,0,0,0,0,{"$f":"AC263*$G272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ263*$G272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI263*$G272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(L273:XFD273)","v":-1023877.5000000002},null,{"$f":"SUM(M268:M272)","v":0},0,0,0,0,0,0,-33877.5,0,0,-990000.00000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS268:AS272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY268:BY272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE268:DE272)","v":0},0,0,0,{"$f":"SUM(DI268:DI272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Depeciation Base After ITC Adjustment"]
[null,null,null,"EV Charging",null,"USD",null,null,null,null,{"$f":"SUM(M276:XFD276)","v":0},null,{"$f":"L276+M176+M267","v":0},{"$f":"M276+N176+N267","v":0},{"$f":"N276+O176+O267","v":0},{"$f":"O276+P176+P267","v":0},{"$f":"P276+Q176+Q267","v":0},{"$f":"Q276+R176+R267","v":0},{"$f":"R276+S176+S267","v":0},{"$f":"S276+T176+T267","v":0},{"$f":"T276+U176+U267","v":0},{"$f":"U276+V176+V267","v":0},{"$f":"V276+W176+W267","v":0},{"$f":"W276+X176+X267","v":0},{"$f":"X276+Y176+Y267","v":0},{"$f":"Y276+Z176+Z267","v":0},{"$f":"Z276+AA176+AA267","v":0},{"$f":"AA276+AB176+AB267","v":0},{"$f":"AB276+AC176+AC267","v":0},{"$f":"AC276+AD176+AD267","v":0},{"$f":"AD276+AE176+AE267","v":0},{"$f":"AE276+AF176+AF267","v":0},{"$f":"AF276+AG176+AG267","v":0},{"$f":"AG276+AH176+AH267","v":0},{"$f":"AH276+AI176+AI267","v":0},{"$f":"AI276+AJ176+AJ267","v":0},{"$f":"AJ276+AK176+AK267","v":0},{"$f":"AK276+AL176+AL267","v":0},{"$f":"AL276+AM176+AM267","v":0},{"$f":"AM276+AN176+AN267","v":0},{"$f":"AN276+AO176+AO267","v":0},{"$f":"AO276+AP176+AP267","v":0},{"$f":"AP276+AQ176+AQ267","v":0},{"$f":"AQ276+AR176+AR267","v":0},{"$f":"AR276+AS176+AS267","v":0},{"$f":"AS276+AT176+AT267","v":0},{"$f":"AT276+AU176+AU267","v":0},{"$f":"AU276+AV176+AV267","v":0},{"$f":"AV276+AW176+AW267","v":0},{"$f":"AW276+AX176+AX267","v":0},{"$f":"AX276+AY176+AY267","v":0},{"$f":"AY276+AZ176+AZ267","v":0},{"$f":"AZ276+BA176+BA267","v":0},{"$f":"BA276+BB176+BB267","v":0},{"$f":"BB276+BC176+BC267","v":0},{"$f":"BC276+BD176+BD267","v":0},{"$f":"BD276+BE176+BE267","v":0},{"$f":"BE276+BF176+BF267","v":0},{"$f":"BF276+BG176+BG267","v":0},{"$f":"BG276+BH176+BH267","v":0},{"$f":"BH276+BI176+BI267","v":0},{"$f":"BI276+BJ176+BJ267","v":0},{"$f":"BJ276+BK176+BK267","v":0},{"$f":"BK276+BL176+BL267","v":0},{"$f":"BL276+BM176+BM267","v":0},{"$f":"BM276+BN176+BN267","v":0},{"$f":"BN276+BO176+BO267","v":0},{"$f":"BO276+BP176+BP267","v":0},{"$f":"BP276+BQ176+BQ267","v":0},{"$f":"BQ276+BR176+BR267","v":0},{"$f":"BR276+BS176+BS267","v":0},{"$f":"BS276+BT176+BT267","v":0},{"$f":"BT276+BU176+BU267","v":0},{"$f":"BU276+BV176+BV267","v":0},{"$f":"BV276+BW176+BW267","v":0},{"$f":"BW276+BX176+BX267","v":0},{"$f":"BX276+BY176+BY267","v":0},{"$f":"BY276+BZ176+BZ267","v":0},{"$f":"BZ276+CA176+CA267","v":0},{"$f":"CA276+CB176+CB267","v":0},{"$f":"CB276+CC176+CC267","v":0},{"$f":"CC276+CD176+CD267","v":0},{"$f":"CD276+CE176+CE267","v":0},{"$f":"CE276+CF176+CF267","v":0},{"$f":"CF276+CG176+CG267","v":0},{"$f":"CG276+CH176+CH267","v":0},{"$f":"CH276+CI176+CI267","v":0},{"$f":"CI276+CJ176+CJ267","v":0},{"$f":"CJ276+CK176+CK267","v":0},{"$f":"CK276+CL176+CL267","v":0},{"$f":"CL276+CM176+CM267","v":0},{"$f":"CM276+CN176+CN267","v":0},{"$f":"CN276+CO176+CO267","v":0},{"$f":"CO276+CP176+CP267","v":0},{"$f":"CP276+CQ176+CQ267","v":0},{"$f":"CQ276+CR176+CR267","v":0},{"$f":"CR276+CS176+CS267","v":0},{"$f":"CS276+CT176+CT267","v":0},{"$f":"CT276+CU176+CU267","v":0},{"$f":"CU276+CV176+CV267","v":0},{"$f":"CV276+CW176+CW267","v":0},{"$f":"CW276+CX176+CX267","v":0},{"$f":"CX276+CY176+CY267","v":0},{"$f":"CY276+CZ176+CZ267","v":0},{"$f":"CZ276+DA176+DA267","v":0},{"$f":"DA276+DB176+DB267","v":0},{"$f":"DB276+DC176+DC267","v":0},{"$f":"DC276+DD176+DD267","v":0},{"$f":"DD276+DE176+DE267","v":0},{"$f":"DE276+DF176+DF267","v":0},{"$f":"DF276+DG176+DG267","v":0},{"$f":"DG276+DH176+DH267","v":0},{"$f":"DH276+DI176+DI267","v":0},{"$f":"DI276+DJ176+DJ267","v":0},{"$f":"DJ276+DK176+DK267","v":0},{"$f":"DK276+DL176+DL267","v":0},{"$f":"DL276+DM176+DM267","v":0},{"$f":"DM276+DN176+DN267","v":0},{"$f":"DN276+DO176+DO267","v":0},{"$f":"DO276+DP176+DP267","v":0},{"$f":"DP276+DQ176+DQ267","v":0},{"$f":"DQ276+DR176+DR267","v":0},{"$f":"DR276+DS176+DS267","v":0},{"$f":"DS276+DT176+DT267","v":0},{"$f":"DT276+DU176+DU267","v":0},{"$f":"DU276+DV176+DV267","v":0},{"$f":"DV276+DW176+DW267","v":0},{"$f":"DW276+DX176+DX267","v":0},{"$f":"DX276+DY176+DY267","v":0},{"$f":"DY276+DZ176+DZ267","v":0},{"$f":"DZ276+EA176+EA267","v":0},{"$f":"EA276+EB176+EB267","v":0},{"$f":"EB276+EC176+EC267","v":0},{"$f":"EC276+ED176+ED267","v":0},{"$f":"ED276+EE176+EE267","v":0},{"$f":"EE276+EF176+EF267","v":0},{"$f":"EF276+EG176+EG267","v":0}]
[null,null,null,"Energy efficiency",null,"USD",null,null,null,null,{"$f":"SUM(M277:XFD277)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR277+AS177+AS268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX277+BY177+BY268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD277+DE177+DE268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar",null,"USD",null,null,null,null,265650000.00000003,null,{"$f":"L278+M178+M270","v":0},0,0,0,0,0,0,0,0,0,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,{"$f":"AR278+AS178+AS270","v":2310000.0000000009},2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,{"$f":"BX278+BY178+BY270","v":2310000.0000000009},2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,{"$f":"DD278+DE178+DE270","v":2310000.0000000009},2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009,2310000.0000000009]
[null,null,null,"Combined Heat and Power",null,"USD",null,null,null,null,0,null,0,{"$f":"M279+N179+N271","v":0},{"$f":"N279+O179+O271","v":0},{"$f":"O279+P179+P271","v":0},{"$f":"P279+Q179+Q271","v":0},{"$f":"Q279+R179+R271","v":0},{"$f":"R279+S179+S271","v":0},{"$f":"S279+T179+T271","v":0},{"$f":"T279+U179+U271","v":0},{"$f":"U279+V179+V271","v":0},{"$f":"V279+W179+W271","v":0},{"$f":"W279+X179+X271","v":0},{"$f":"X279+Y179+Y271","v":0},{"$f":"Y279+Z179+Z271","v":0},{"$f":"Z279+AA179+AA271","v":0},{"$f":"AA279+AB179+AB271","v":0},{"$f":"AB279+AC179+AC271","v":0},{"$f":"AC279+AD179+AD271","v":0},{"$f":"AD279+AE179+AE271","v":0},{"$f":"AE279+AF179+AF271","v":0},{"$f":"AF279+AG179+AG271","v":0},{"$f":"AG279+AH179+AH271","v":0},{"$f":"AH279+AI179+AI271","v":0},{"$f":"AI279+AJ179+AJ271","v":0},{"$f":"AJ279+AK179+AK271","v":0},{"$f":"AK279+AL179+AL271","v":0},{"$f":"AL279+AM179+AM271","v":0},{"$f":"AM279+AN179+AN271","v":0},{"$f":"AN279+AO179+AO271","v":0},{"$f":"AO279+AP179+AP271","v":0},{"$f":"AP279+AQ179+AQ271","v":0},{"$f":"AQ279+AR179+AR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,"USD",null,null,null,null,9327605,null,{"$f":"L280+M180+M272","v":0},0,0,0,0,0,0,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,{"$f":"AR280+AS180+AS272","v":79047.5},79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,{"$f":"BX280+BY180+BY272","v":79047.5},79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,{"$f":"DD280+DE180+DE272","v":79047.5},79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5,79047.5]
[null,null,null,null,"Total","USD",null,null,null,null,{"$f":"SUM(M281:XFD281)","v":274977605.00000006},null,{"$f":"SUM(M277:M280)","v":0},0,0,0,0,0,0,79047.5,79047.5,79047.5,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,{"$f":"SUM(AS277:AS280)","v":2389047.5000000009},2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,{"$f":"SUM(BY277:BY280)","v":2389047.5000000009},2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,{"$f":"SUM(DE277:DE280)","v":2389047.5000000009},2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009,2389047.5000000009]
[]
[null,null,"Additions to Tax Depreciation Base"]
[null,null,null,"EV Charging",null,"USD",null,null,null,null,{"$f":"SUM(M284:XFD284)","v":0},null,{"$f":"M276-L276","v":0},{"$f":"N276-M276","v":0},{"$f":"O276-N276","v":0},{"$f":"P276-O276","v":0},{"$f":"Q276-P276","v":0},{"$f":"R276-Q276","v":0},{"$f":"S276-R276","v":0},{"$f":"T276-S276","v":0},{"$f":"U276-T276","v":0},{"$f":"V276-U276","v":0},{"$f":"W276-V276","v":0},{"$f":"X276-W276","v":0},{"$f":"Y276-X276","v":0},{"$f":"Z276-Y276","v":0},{"$f":"AA276-Z276","v":0},{"$f":"AB276-AA276","v":0},{"$f":"AC276-AB276","v":0},{"$f":"AD276-AC276","v":0},{"$f":"AE276-AD276","v":0},{"$f":"AF276-AE276","v":0},{"$f":"AG276-AF276","v":0},{"$f":"AH276-AG276","v":0},{"$f":"AI276-AH276","v":0},{"$f":"AJ276-AI276","v":0},{"$f":"AK276-AJ276","v":0},{"$f":"AL276-AK276","v":0},{"$f":"AM276-AL276","v":0},{"$f":"AN276-AM276","v":0},{"$f":"AO276-AN276","v":0},{"$f":"AP276-AO276","v":0},{"$f":"AQ276-AP276","v":0},{"$f":"AR276-AQ276","v":0},{"$f":"AS276-AR276","v":0},{"$f":"AT276-AS276","v":0},{"$f":"AU276-AT276","v":0},{"$f":"AV276-AU276","v":0},{"$f":"AW276-AV276","v":0},{"$f":"AX276-AW276","v":0},{"$f":"AY276-AX276","v":0},{"$f":"AZ276-AY276","v":0},{"$f":"BA276-AZ276","v":0},{"$f":"BB276-BA276","v":0},{"$f":"BC276-BB276","v":0},{"$f":"BD276-BC276","v":0},{"$f":"BE276-BD276","v":0},{"$f":"BF276-BE276","v":0},{"$f":"BG276-BF276","v":0},{"$f":"BH276-BG276","v":0},{"$f":"BI276-BH276","v":0},{"$f":"BJ276-BI276","v":0},{"$f":"BK276-BJ276","v":0},{"$f":"BL276-BK276","v":0},{"$f":"BM276-BL276","v":0},{"$f":"BN276-BM276","v":0},{"$f":"BO276-BN276","v":0},{"$f":"BP276-BO276","v":0},{"$f":"BQ276-BP276","v":0},{"$f":"BR276-BQ276","v":0},{"$f":"BS276-BR276","v":0},{"$f":"BT276-BS276","v":0},{"$f":"BU276-BT276","v":0},{"$f":"BV276-BU276","v":0},{"$f":"BW276-BV276","v":0},{"$f":"BX276-BW276","v":0},{"$f":"BY276-BX276","v":0},{"$f":"BZ276-BY276","v":0},{"$f":"CA276-BZ276","v":0},{"$f":"CB276-CA276","v":0},{"$f":"CC276-CB276","v":0},{"$f":"CD276-CC276","v":0},{"$f":"CE276-CD276","v":0},{"$f":"CF276-CE276","v":0},{"$f":"CG276-CF276","v":0},{"$f":"CH276-CG276","v":0},{"$f":"CI276-CH276","v":0},{"$f":"CJ276-CI276","v":0},{"$f":"CK276-CJ276","v":0},{"$f":"CL276-CK276","v":0},{"$f":"CM276-CL276","v":0},{"$f":"CN276-CM276","v":0},{"$f":"CO276-CN276","v":0},{"$f":"CP276-CO276","v":0},{"$f":"CQ276-CP276","v":0},{"$f":"CR276-CQ276","v":0},{"$f":"CS276-CR276","v":0},{"$f":"CT276-CS276","v":0},{"$f":"CU276-CT276","v":0},{"$f":"CV276-CU276","v":0},{"$f":"CW276-CV276","v":0},{"$f":"CX276-CW276","v":0},{"$f":"CY276-CX276","v":0},{"$f":"CZ276-CY276","v":0},{"$f":"DA276-CZ276","v":0},{"$f":"DB276-DA276","v":0},{"$f":"DC276-DB276","v":0},{"$f":"DD276-DC276","v":0},{"$f":"DE276-DD276","v":0},{"$f":"DF276-DE276","v":0},{"$f":"DG276-DF276","v":0},{"$f":"DH276-DG276","v":0},{"$f":"DI276-DH276","v":0},{"$f":"DJ276-DI276","v":0},{"$f":"DK276-DJ276","v":0},{"$f":"DL276-DK276","v":0},{"$f":"DM276-DL276","v":0},{"$f":"DN276-DM276","v":0},{"$f":"DO276-DN276","v":0},{"$f":"DP276-DO276","v":0},{"$f":"DQ276-DP276","v":0},{"$f":"DR276-DQ276","v":0},{"$f":"DS276-DR276","v":0},{"$f":"DT276-DS276","v":0},{"$f":"DU276-DT276","v":0},{"$f":"DV276-DU276","v":0},{"$f":"DW276-DV276","v":0},{"$f":"DX276-DW276","v":0},{"$f":"DY276-DX276","v":0},{"$f":"DZ276-DY276","v":0},{"$f":"EA276-DZ276","v":0},{"$f":"EB276-EA276","v":0},{"$f":"EC276-EB276","v":0},{"$f":"ED276-EC276","v":0},{"$f":"EE276-ED276","v":0},{"$f":"EF276-EE276","v":0},{"$f":"EG276-EF276","v":0}]
[null,null,null,"Energy Efficiency",null,"USD",null,null,null,null,{"$f":"SUM(M285:XFD285)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS277-AR277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY277-BX277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE277-DD277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar",null,"USD",null,null,null,null,2310000.0000000009,null,{"$f":"M278-L278","v":0},0,0,0,0,0,0,0,0,0,2310000.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS278-AR278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY278-BX278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE278-DD278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined Heat and Power",null,"USD",null,null,null,null,0,null,{"$f":"M279-L279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS279-AR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY279-BX279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE279-DD279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,"USD",null,null,null,null,79047.5,null,{"$f":"M280-L280","v":0},0,0,0,0,0,0,79047.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS280-AR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY280-BX280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE280-DD280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USD",null,null,null,null,{"$f":"SUM(M289:XFD289)","v":2389047.5000000009},null,{"$f":"SUM(M285:M288)","v":0},0,0,0,0,0,0,79047.5,0,0,2310000.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS285:AS288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY285:BY288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE285:DE288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax Depreciation"]
[]
[null,null,"Percent of Bonus Depreciation Rate - Solar",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":1},{"$f":"LOOKUP(N6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":1},{"$f":"LOOKUP(O6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":1},{"$f":"LOOKUP(P6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":1},{"$f":"LOOKUP(Q6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.8},{"$f":"LOOKUP(R6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.8},{"$f":"LOOKUP(S6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.8},{"$f":"LOOKUP(T6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.8},{"$f":"LOOKUP(U6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.6},{"$f":"LOOKUP(V6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.6},{"$f":"LOOKUP(W6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.6},{"$f":"LOOKUP(X6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.6},{"$f":"LOOKUP(Y6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.4},{"$f":"LOOKUP(Z6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.4},{"$f":"LOOKUP(AA6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.4},{"$f":"LOOKUP(AB6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.4},{"$f":"LOOKUP(AC6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.2},{"$f":"LOOKUP(AD6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.2},{"$f":"LOOKUP(AE6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.2},{"$f":"LOOKUP(AF6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0.2},{"$f":"LOOKUP(AG6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AH6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AI6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AJ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AK6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AL6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AM6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AN6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AO6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AP6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AQ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AR6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AS6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AT6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AU6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AV6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AW6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AX6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AY6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(AZ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BA6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BB6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BC6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BD6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BE6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BF6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BG6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BH6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BI6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BJ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BK6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BL6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BM6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BN6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BO6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BP6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BQ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!35:35,'Tax Inputs'!36:36)","v":0}]
[null,null,"Remiaing Depreciation Rate",null,null,null,null,null,null,null,null,null,{"$f":"1-M294","v":0},{"$f":"1-N294","v":0},0,0,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.4,0.4,0.4,0.4,0.6,0.6,0.6,0.6,0.8,0.8,0.8,0.8,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1-BZ294","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1-DI294","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Bonus Depreciation Rate - Energy Efficiency",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(N6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(O6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(P6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(Q6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(R6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(S6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(T6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(U6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(V6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(W6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(X6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(Y6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(Z6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AA6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AB6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AC6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AD6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AE6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AF6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AG6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AH6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AI6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AJ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AK6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AL6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AM6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AN6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AO6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AP6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AQ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AR6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AS6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AT6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AU6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AV6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AW6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AX6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AY6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(AZ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BA6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BB6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BC6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BD6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BE6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BF6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BG6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BH6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BI6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BJ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BK6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BL6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BM6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BN6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BO6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BP6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BQ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BR6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BS6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BT6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BU6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BV6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BW6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BX6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BY6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(BZ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CA6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CB6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CC6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CD6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CE6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CF6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CG6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CH6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CI6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CJ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CK6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CL6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CM6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CN6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CO6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CP6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CQ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CR6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CS6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CT6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CU6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CV6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CW6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CX6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CY6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(CZ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DA6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DB6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DC6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DD6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DE6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DF6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DG6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DH6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DI6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DJ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DK6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DL6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DM6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DN6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DO6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DP6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DQ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DR6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DS6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DT6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DU6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DV6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DW6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DX6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DY6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(DZ6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(EA6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(EB6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(EC6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(ED6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(EE6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(EF6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0},{"$f":"LOOKUP(EG6,'Tax Inputs'!35:35,'Tax Inputs'!42:42)","v":0}]
[]
[null,null,"Period Solar Bonus Depreciation Applied",null,null,null,{"$f":"'Constant Inputs - Operation'!G232","v":"2024-09-01"},{"$f":"YEAR(G299)","v":2024},{"$f":"LOOKUP(H299,6:6,294:294)","v":0.6},null,{"$f":"SUM(M299:DH299)","v":1},null,{"$f":"(AND(M$2<=$G299,$G299<=M$3)*1)","v":0},{"$f":"(AND(N$2<=$G299,$G299<=N$3)*1)","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BZ$2<=$G299,$G299<=BZ$3)*1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DJ$2<=$G299,$G299<=DJ$3)*1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy Effiency Bonus Depreciation Applied",null,null,null,{"$f":"'Constant Inputs - Operation'!G126","v":"2023-11-01"},{"$f":"YEAR(G300)","v":2023},{"$f":"LOOKUP(H300,6:6,297:297)","v":0},null,{"$f":"SUM(M300:DH300)","v":1},null,{"$f":"(AND(M$2<=$G300,$G300<=M$3)*1)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy Effiency Demaind Response Bonus Depreciation Applied",null,null,null,null,null,{"$f":"I300","v":0},null,{"$f":"SUM(M301:DH301)","v":0},null,{"$f":"(AND(M$2<=$G301,$G301<=M$3)*1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Bonus Depreciation"]
[null,null,null,"EV charging",null,"USD",{"$f":"$I$299","v":0.6},null,null,null,{"$f":"SUM(L304:XFD304)","v":0},null,{"$f":"M276*$I$299*M297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS276*$I$299*AS297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE276*$I$299*DE297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency",null,"USD",{"$f":"I300","v":0},null,null,null,{"$f":"SUM(L305:XFD305)","v":0},null,{"$f":"M277*$I$300*M300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS277*$I$300*AS300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY277*$I$300*BY300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE277*$I$300*DE300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar",null,"USD",{"$f":"$I$299","v":0.6},null,null,null,{"$f":"SUM(L306:XFD306)","v":1386000.0000000005},null,0,0,0,0,0,0,0,0,0,0,1386000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS278*$I$299*AS299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY278*$I$299*BY299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE278*$I$299*DE299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined Heat and Power",null,"USD",{"$f":"$I$299","v":0.6},null,null,null,{"$f":"SUM(M307:XFD307)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,"USD",0.6,null,null,null,{"$f":"SUM(L308:XFD308)","v":33877.5},null,{"$f":"M152-M272","v":0},0,0,0,0,0,0,33877.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS152-AS272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY152-BY272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE152-DE272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Bonus Depreciation","USD",null,null,null,null,{"$f":"SUM(L309:XFD309)","v":1419877.5000000005},null,{"$f":"SUM(M305:M308)","v":0},0,0,0,0,0,0,33877.5,0,0,1386000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS305:AS308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY305:BY308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE305:DE308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Depreciation Base for MACRS"]
[null,null,null,"EV Charging",null,"USD",null,null,null,null,{"$f":"SUM(M312:XFD312)","v":0},null,{"$f":"L312+M283-M304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR312+AS283-AS304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX312+BY283-BY304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD312+DE283-DE304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency",null,"USD",null,null,null,null,{"$f":"MAX(M313:DH313)","v":0},null,{"$f":"L313+M285-M305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR313+AS285-AS305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX313+BY285-BY305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD313+DE285-DE305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar",null,"USD",null,null,null,null,{"$f":"MAX(M314:DH314)","v":924000.00000000047},null,{"$f":"L314+M286-M306","v":0},0,0,0,0,0,0,0,0,0,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,{"$f":"AR314+AS286-AS306","v":924000.00000000047},924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,{"$f":"BX314+BY286-BY306","v":924000.00000000047},924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,{"$f":"DD314+DE286-DE306","v":924000.00000000047},924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047,924000.00000000047]
[null,null,null,"Combined Heat Power",null,"USD",null,null,null,null,{"$f":"SUM(M315:XFD315)","v":0},null,{"$f":"L315+M287-M307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR315+AS287-AS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX315+BY287-BY307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD315+DE287-DE307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,"USD",null,null,null,null,45170,null,{"$f":"L316+M288-M308","v":0},0,0,0,0,0,0,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,{"$f":"AR316+AS288-AS308","v":45170},45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,{"$f":"BX316+BY288-BY308","v":45170},45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,{"$f":"DD316+DE288-DE308","v":45170},45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170,45170]
[null,null,null,null,"Total MACRS Depreciation Base","USD",null,null,null,null,{"$f":"MAX(M317:DH317)","v":969170.00000000047},null,{"$f":"SUM(M313:M316)","v":0},0,0,0,0,0,0,45170,45170,45170,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,{"$f":"SUM(AS313:AS316)","v":969170.00000000047},969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,{"$f":"SUM(BY313:BY316)","v":969170.00000000047},969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,{"$f":"SUM(DE313:DE316)","v":969170.00000000047},969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047,969170.00000000047]
[]
[null,null,"Counter for Tax Quarter (Use the Flag)"]
[null,null,null,"EV Charging",null,null,null,null,null,null,null,null,{"$f":"IF(L320,L320+1,L320+M140)","v":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,{"$f":"IF(AR320,AR320+1,AR320+AS140)","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,{"$f":"IF(BX320,BX320+1,BX320+BY140)","v":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,{"$f":"IF(DD320,DD320+1,DD320+DE140)","v":95},96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123]
[null,null,null,"Energy efficiency",null,null,null,null,null,null,null,null,{"$f":"IF(L321,L321+1,L321+M141)","v":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,{"$f":"IF(AR321,AR321+1,AR321+AS141)","v":26},27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,{"$f":"IF(BX321,BX321+1,BX321+BY141)","v":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,{"$f":"IF(DD321,DD321+1,DD321+DE141)","v":90},91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118]
[null,null,null,"Solar",null,null,null,null,null,null,null,null,{"$f":"IF(L322,L322+1,L322+M142)","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,{"$f":"IF(AR322,AR322+1,AR322+AS142)","v":23},24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,{"$f":"IF(BX322,BX322+1,BX322+BY142)","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,{"$f":"IF(DD322,DD322+1,DD322+DE142)","v":87},88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
[null,null,null,"Combined Heat Power",null,null,null,null,null,null,null,null,{"$f":"IF(L323,L323+1,L323+M143)","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,{"$f":"IF(AB323,AB323+1,AB323+AC143)","v":7},8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,{"$f":"IF(CN323,CN323+1,CN323+CO143)","v":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]
[null,null,null,"Battery",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118]
[]
[null,null,"Age in Years"]
[null,null,null,"EV Charging",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(M320/4,0)","v":0},{"$f":"ROUNDUP(N320/4,0)","v":0},1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,15,15,15,16,16,16,{"$f":"ROUNDUP(BZ320/4,0)","v":16},17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31]
[null,null,null,"Energy efficiency",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(M321/4,0)","v":0},{"$f":"ROUNDUP(N321/4,0)","v":0},0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,{"$f":"ROUNDUP(AT321/4,0)","v":7},7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,15,{"$f":"ROUNDUP(BZ321/4,0)","v":15},15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,{"$f":"ROUNDUP(DF321/4,0)","v":23},23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30]
[null,null,null,"Solar",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(M322/4,0)","v":0},{"$f":"ROUNDUP(N322/4,0)","v":0},0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,{"$f":"ROUNDUP(AT322/4,0)","v":6},7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,{"$f":"ROUNDUP(BZ322/4,0)","v":14},15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,{"$f":"ROUNDUP(DF322/4,0)","v":22},23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29]
[null,null,null,"Combined Heat Power",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(M323/4,0)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,{"$f":"ROUNDUP(BY323/4,0)","v":14},14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29]
[null,null,null,"Battery",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(M324/4,0)","v":0},0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,{"$f":"ROUNDUP(BY324/4,0)","v":15},15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30]
[]
[null,null,"MACRS Depreciation Rate"]
[null,null,null,"EV Charging",null,null,null,null,null,null,{"$f":"SUM(M334:DH334)","v":1},null,{"$f":"LOOKUP(M327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(N327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(O327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(P327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(Q327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(R327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(S327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(T327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(U327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(V327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(W327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(X327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(Y327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(Z327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AA327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AB327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AC327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AD327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AE327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AF327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AG327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AH327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AI327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AJ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AK327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AL327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AM327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AN327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AO327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AP327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AQ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AR327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AS327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AT327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AU327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AV327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AW327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AX327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AY327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AZ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BA327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BB327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BC327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BD327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BE327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BF327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BG327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BH327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BI327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BJ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BK327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BL327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BM327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BN327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BO327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BP327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BQ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BR327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BS327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BT327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BU327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BV327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BW327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BX327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BY327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BZ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CA327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CB327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CC327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CD327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CE327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CF327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CG327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CH327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CI327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CJ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CK327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CL327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CM327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CN327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CO327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CP327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CQ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CR327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CS327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CT327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CU327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CV327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CW327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CX327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CY327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CZ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DA327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DB327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DC327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DD327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DE327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DF327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DG327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DH327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DI327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DJ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DK327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DL327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DM327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DN327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DO327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DP327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DQ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DR327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DS327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DT327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DU327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DV327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DW327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DX327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DY327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DZ327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EA327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EB327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EC327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(ED327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EE327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EF327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EG327,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0}]
[null,null,null,"Energy efficiency",null,null,null,null,null,null,{"$f":"SUM(M335:DH335)","v":1},null,{"$f":"LOOKUP(M328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(N328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(O328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(P328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(Q328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(R328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(S328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(T328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(U328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(V328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(W328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(X328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(Y328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(Z328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AA328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AB328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AC328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AD328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AE328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AF328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AG328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AH328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AI328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AJ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AK328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AL328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AM328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AN328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AO328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AP328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AQ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AR328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AS328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AT328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AU328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AV328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AW328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AX328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AY328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AZ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BA328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BB328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BC328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BD328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BE328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BF328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BG328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BH328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BI328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BJ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BK328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BL328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BM328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BN328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BO328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BP328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BQ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BR328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BS328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BT328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BU328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BV328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BW328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BX328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BY328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BZ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CA328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CB328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CC328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CD328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CE328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CF328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CG328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CH328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CI328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CJ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CK328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CL328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CM328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CN328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CO328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CP328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CQ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CR328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CS328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CT328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CU328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CV328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CW328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CX328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CY328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CZ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DA328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DB328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DC328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DD328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DE328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DF328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DG328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DH328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DI328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DJ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DK328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DL328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DM328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DN328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DO328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DP328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DQ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DR328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DS328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DT328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DU328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DV328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DW328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DX328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DY328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DZ328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EA328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EB328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EC328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(ED328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EE328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EF328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EG328,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0}]
[null,null,null,"Solar",null,null,null,null,null,null,{"$f":"SUM(M336:DH336)","v":1},null,{"$f":"LOOKUP(M329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(N329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(O329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(P329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(Q329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(R329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(S329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(T329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(U329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(V329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(W329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(X329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(Y329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(Z329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(AA329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AB329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AC329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AD329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AE329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AF329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AG329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AH329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AI329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AJ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AK329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AL329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AM329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AN329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AO329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AP329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AQ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AR329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AS329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AT329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AU329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AV329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AW329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AX329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AY329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AZ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BA329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BB329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BC329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BD329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BE329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BF329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BG329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BH329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BI329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BJ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BK329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BL329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BM329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BN329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BO329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BP329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BQ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BR329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BS329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BT329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BU329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BV329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BW329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BX329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BY329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BZ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CA329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CB329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CC329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CD329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CE329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CF329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CG329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CH329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CI329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CJ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CK329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CL329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CM329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CN329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CO329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CP329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CQ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CR329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CS329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CT329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CU329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CV329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CW329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CX329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CY329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CZ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DA329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DB329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DC329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DD329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DE329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DF329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DG329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DH329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DI329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DJ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DK329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DL329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DM329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DN329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DO329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DP329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DQ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DR329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DS329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DT329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DU329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DV329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DW329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DX329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DY329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DZ329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EA329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EB329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EC329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(ED329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EE329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EF329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EG329,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0}]
[null,null,null,"Combined Heat Power",null,null,null,null,null,null,1,null,{"$f":"LOOKUP(M330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(N330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(O330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(P330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(Q330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(R330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(S330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(T330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(U330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(V330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(W330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(X330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(Y330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(Z330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(AA330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AB330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AC330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AD330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AE330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AF330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AG330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AH330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AI330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AJ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AK330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AL330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AM330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AN330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AO330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AP330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AQ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AR330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AS330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AT330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AU330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AV330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AW330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AX330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AY330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AZ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BA330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BB330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BC330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BD330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BE330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BF330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BG330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BH330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BI330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BJ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BK330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BL330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BM330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BN330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BO330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BP330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BQ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BR330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BS330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BT330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BU330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BV330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BW330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BX330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BY330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BZ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CA330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CB330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CC330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CD330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CE330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CF330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CG330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CH330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CI330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CJ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CK330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CL330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CM330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CN330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CO330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CP330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CQ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CR330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CS330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CT330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CU330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CV330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CW330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CX330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CY330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CZ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DA330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DB330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DC330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DD330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DE330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DF330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DG330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DH330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DI330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DJ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DK330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DL330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DM330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DN330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DO330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DP330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DQ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DR330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DS330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DT330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DU330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DV330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DW330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DX330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DY330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DZ330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EA330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EB330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EC330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(ED330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EE330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EF330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EG330,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0}]
[null,null,null,"Battery",null,null,null,null,null,null,1,null,{"$f":"LOOKUP(M331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(N331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(O331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(P331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(Q331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(R331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(S331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(T331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(U331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(V331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(W331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.05},{"$f":"LOOKUP(X331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(Y331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(Z331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AA331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0.08},{"$f":"LOOKUP(AB331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AC331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AD331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AE331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":4.8000000000000001E-2},{"$f":"LOOKUP(AF331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AG331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AH331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AI331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":3.15E-2},{"$f":"LOOKUP(AJ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AK331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AL331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AM331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":2.7E-2},{"$f":"LOOKUP(AN331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AO331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AP331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AQ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":1.35E-2},{"$f":"LOOKUP(AR331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AS331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AT331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AU331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AV331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AW331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AX331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AY331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(AZ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BA331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BB331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BC331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BD331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BE331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BF331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BG331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BH331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BI331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BJ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BK331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BL331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BM331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BN331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BO331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BP331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BQ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BR331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BS331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BT331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BU331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BV331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BW331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BX331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BY331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(BZ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CA331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CB331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CC331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CD331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CE331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CF331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CG331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CH331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CI331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CJ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CK331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CL331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CM331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CN331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CO331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CP331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CQ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CR331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CS331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CT331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CU331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CV331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CW331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CX331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CY331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(CZ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DA331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DB331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DC331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DD331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DE331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DF331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DG331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DH331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DI331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DJ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DK331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DL331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DM331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DN331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DO331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DP331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DQ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DR331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DS331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DT331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DU331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DV331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DW331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DX331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DY331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(DZ331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EA331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EB331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EC331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(ED331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EE331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EF331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0},{"$f":"LOOKUP(EG331,'Tax Inputs'!$51:$51,'Tax Inputs'!$53:$53)/4","v":0}]
[]
[null,null,"MACRS Depreciation Amount"]
[null,null,null,"EV Charging",null,"USD",null,null,null,null,{"$f":"SUM(M341:DH341)","v":0},null,{"$f":"M312*M334","v":0},{"$f":"N312*N334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ312*BZ334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Energy efficiency",null,"USD",null,null,null,null,{"$f":"SUM(M342:DH342)","v":0},null,{"$f":"M313*M335","v":0},{"$f":"N313*N335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT313*AT335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ313*BZ335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF313*DF335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar",null,"USD",null,null,null,null,{"$f":"SUM(M343:DH343)","v":924000.00000000035},null,{"$f":"M314*M336","v":0},{"$f":"N314*N336","v":0},0,0,0,0,0,0,0,0,46200.000000000029,46200.000000000029,46200.000000000029,46200.000000000029,73920.000000000044,73920.000000000044,73920.000000000044,73920.000000000044,44352.000000000022,44352.000000000022,44352.000000000022,44352.000000000022,29106.000000000015,29106.000000000015,29106.000000000015,29106.000000000015,24948.000000000011,24948.000000000011,24948.000000000011,24948.000000000011,12474.000000000005,12474.000000000005,12474.000000000005,{"$f":"AT314*AT336","v":12474.000000000005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ314*BZ336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF314*DF336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined Heat Power",null,"USD",null,null,null,null,0,null,{"$f":"M315*M337","v":0},{"$f":"N315*N337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ315*BZ337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery",null,"USD",null,null,null,null,{"$f":"SUM(M345:XFD345)","v":45169.999999999985},null,{"$f":"M316*M338","v":0},{"$f":"N316*N338","v":0},0,0,0,0,0,2258.5,2258.5,2258.5,2258.5,3613.6,3613.6,3613.6,3613.6,2168.16,2168.16,2168.16,2168.16,1422.855,1422.855,1422.855,1422.855,1219.5899999999999,1219.5899999999999,1219.5899999999999,1219.5899999999999,609.79499999999996,609.79499999999996,609.79499999999996,609.79499999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ316*BZ338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total MACRS Depreciation","USD",null,null,null,null,{"$f":"SUM(L346:XFD346)","v":969170.00000000023},null,{"$f":"SUM(M342:M345)","v":0},{"$f":"SUM(N342:N345)","v":0},0,0,0,0,0,2258.5,2258.5,2258.5,48458.500000000029,49813.600000000028,49813.600000000028,49813.600000000028,77533.600000000049,76088.160000000047,76088.160000000047,76088.160000000047,46520.160000000018,45774.855000000025,45774.855000000025,45774.855000000025,30528.855000000014,30325.590000000015,30325.590000000015,30325.590000000015,26167.590000000011,25557.795000000009,25557.795000000009,25557.795000000009,13083.795000000006,12474.000000000005,12474.000000000005,12474.000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ342:BZ345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bonus Depreciation from Above",null,null,null,null,null,{"$f":"SUM(L347:XFD347)","v":1419877.5000000005},null,{"$f":"M309","v":0},0,0,0,0,0,0,33877.5,0,0,1386000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Depreciation",null,null,null,null,null,{"$f":"SUM(L349:XFD349)","v":2389047.5000000005},null,{"$f":"M346+M347","v":0},{"$f":"N346+N347","v":0},0,0,0,0,0,36136,2258.5,2258.5,1434458.5000000005,49813.600000000028,49813.600000000028,49813.600000000028,77533.600000000049,76088.160000000047,76088.160000000047,76088.160000000047,46520.160000000018,45774.855000000025,45774.855000000025,45774.855000000025,30528.855000000014,30325.590000000015,30325.590000000015,30325.590000000015,26167.590000000011,25557.795000000009,25557.795000000009,25557.795000000009,13083.795000000006,12474.000000000005,12474.000000000005,12474.000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ346+BZ347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"179D - Energy Efficiency"]
[null,null,null,"Total Square Ft of Building",null,null,null,null,null,null,null,null,{"$f":"M120","v":95000},95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,{"$f":"AS120","v":95000},95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,{"$f":"BY120","v":95000},95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,{"$f":"DE120","v":95000},95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000]
[null,null,null,"Period of In-Service",null,null,null,null,null,null,null,null,{"$f":"M300","v":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,{"$f":"AS300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deduction per Square Foot -- Energy Efficiency",null,null,{"$f":"'Tax Inputs'!F26","v":5},null,null,null,null,null,{"$f":"$G$354","v":5},{"$f":"$G$354","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$G$354","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"Total Deduction",null,null,null,null,null,null,{"$f":"SUM(L355:XFD355)","v":475000},null,{"$f":"M352*M353*M354","v":0},{"$f":"N352*N353*N354","v":0},0,0,0,0,0,475000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ352*BZ353*BZ354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI352*DI353*DI354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Aggregate Partner Financial Statement"]
[]
[null,null,"Income Statement"]
[null,null,null,"Revenues",null,null,null,null,null,null,{"$f":"SUM(M361:XFD361)","v":13823914.535783503},null,{"$f":"M64","v":0},0,0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,112194.85182978718,95624.196977332889,154214.31399076892,188878.22198933334,154418.85331699628,97357.469004679879,156854.66653184517,192212.58616883229,157138.1142993831,99127.200069705345,159557.45983588061,195615.61921442603,159911.955074639,100934.20211374854,162324.26380632716,199088.82319850413,162741.53975939471,102779.30623192246,165156.68985611011,202633.73512930211,165628.05892351392,104663.36315008752,{"$f":"AS64","v":168056.39204830551},206251.92781187626,168572.73022914014,106587.24371427773,171025.06826905205,209945.01073139629,171576.79908604486,108551.83939291758,174064.46143362741,213714.63095935786,174641.53932371395,110558.06279217661,177176.36072664318,217562.47408333479,177768.25388061712,112606.84818481936,180362.60287734479,221490.26516090811,180958.27551112103,114699.15205291664,183625.07347102746,225499.76969842581,184212.96751051871,116835.95364479683,186965.70829761101,229592.79465526695,187533.72445865843,119018.25554662364,190386.49473844623,233771.18947430092,190921.9729826728,121247.08426900036,{"$f":"BY64","v":193889.47319245755},238036.84713925357,194379.17253931912,120025.92564197624,192191.47819392546,237067.24375550728,192542.86280010009,120444.81322324445,195706.62350560678,241353.55183518049,195981.55954133242,122657.51769411586,199305.65827392577,245728.28193448525,199488.9632338807,124916.24318919527,202990.7073546944,250193.36857791775,203066.5280606366,127221.99929466886,206763.95210194791,254750.79123475379,206715.74091414269,70255.752298653562,37227.479255878628,80366.838875534391,53200.844281356629,0,0,0,0,0,{"$f":"DE64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Expenses",null,null,null,null,null,null,157900.72541870098,null,{"$f":"M83","v":0},0,0,0,0,0,0,0,0,0,483.09187290343607,1456.4359888568731,1467.2384791258983,1478.1210922406271,1489.0844224779571,1500.1290685225806,1511.2556334996766,1522.4647250078478,1533.7569551522977,1545.1329405782599,1556.5933025046684,1568.1386667580846,1579.7696638068683,1591.4869287956089,1603.2911015798104,1615.1828267608289,1627.1627537210766,1639.2315366594796,1651.3898346272069,1663.6383115636559,1675.9776363327105,1688.408482759266,{"$f":"AS83","v":1700.9315296660252},1713.5474609105677,1726.2569654226941,1739.0607372420459,1751.9594755560079,1764.9538847378863,1778.0446743853763,1791.2325593593087,1804.5182598226893,1817.9025012800244,1831.3860146169391,1844.9695361400895,1858.653807617372,1872.439576318427,1886.3275950554489,1900.3186222242946,1914.4134218458953,1928.6127636079818,1942.9174229071145,1957.3281808910249,1971.8458245012735,1986.4711465162231,2001.2049455943302,2016.0480263177578,2031.0011992363138,2046.0652809117119,2061.2410939621618,2076.5294671072925,2091.9312352134052,2107.4472393390656,2123.0783267810289,2138.8253511205139,{"$f":"BY83","v":2154.6891722698101},2170.6706565192399,2186.7706765844628,2202.9901116541319,2219.3298474379071,2235.7907762148197,2252.3737968819987,2269.0798150037585,2285.9097428610467,2302.8644995012664,2319.9450107884609,2337.1522094538732,2354.4870351468803,2371.9504344863071,2389.5433611121175,2407.266775737492,2425.1216462012894,2443.1089475208992,2461.2296619454837,2479.4847790096196,2497.875295587331,2516.4022159465289,2535.0665518038513,2553.869322379911,2572.8115544549537,2591.8942824249275,1738.6008893295666,0,0,0,0,0,{"$f":"DE83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBITDA",null,null,null,null,null,null,13666013.8103648,null,{"$f":"M361-M362","v":0},{"$f":"N361-N362","v":0},0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,111711.75995688375,94167.760988476017,152747.07551164302,187400.10089709272,152929.76889451832,95857.339936157296,155343.41089834549,190690.12144382444,155604.35734423081,97582.067129127085,158000.86653337596,194047.48054766795,158332.18541083214,99342.715184952933,160720.97270474734,197473.6403717433,161114.37700567362,101140.07469526297,163505.30002148289,200970.09681773846,163952.08128718121,102974.95466732826,166355.46051863948,204538.38035096569,166846.47326371746,104848.18297703569,169273.10879349604,208180.05684665841,169798.75441165949,106760.60683355827,172259.94317380473,211896.72845807785,172810.15330909702,108713.09325603652,175317.7069190258,215690.03450701636,175881.92628556167,110706.52956259507,178448.18945549888,219561.65239730012,179015.35808821392,112741.82387202562,181653.22764652618,223513.2985519096,182211.76256492437,114819.90561847907,184934.7070983747,227546.72937435523,185472.48336469627,116941.72607951635,188294.56350323281,231663.74223496186,188798.89465589178,119108.25891787985,191734.78402018774,{"$f":"BZ361-BZ362","v":235866.17648273433},192192.40186273467,117822.93553032211,189972.14834648755,234831.45297929246,190290.4890032181,118175.73340824069,193420.71376274573,239050.68733567922,193661.61453054397,120320.36548466199,196951.17123877889,243356.33149999895,197099.41987276857,122508.97641345779,200565.5857084931,247750.25963039685,200605.29839869111,124742.51451565923,204266.07680636059,252234.38901880727,204180.67436233885,67701.882976273657,34654.667701423677,77774.944593109467,51462.243392027063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Depreciation",null,null,null,null,null,null,2389047.5000000005,null,{"$f":"M349","v":0},0,0,0,0,0,0,36136,2258.5,2258.5,1434458.5000000005,49813.600000000028,49813.600000000028,49813.600000000028,77533.600000000049,76088.160000000047,76088.160000000047,76088.160000000047,46520.160000000018,45774.855000000025,45774.855000000025,45774.855000000025,30528.855000000014,30325.590000000015,30325.590000000015,30325.590000000015,26167.590000000011,25557.795000000009,25557.795000000009,25557.795000000009,13083.795000000006,12474.000000000005,{"$f":"AS349","v":12474.000000000005},12474.000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Write-down of Depreciation Base",null,null,null,null,null,null,1023877.5000000002,null,{"$f":"-M273","v":0},0,0,0,0,0,0,33877.5,0,0,990000.00000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income ",null,null,null,null,null,null,10253088.810364796,null,{"$f":"M363-M364-M365","v":0},{"$f":"N363-N364-N365","v":0},0,0,0,0,0,-27212.741262572577,121695.39470771562,123594.74690520168,-2312746.7400431167,44354.160988475989,102933.47551164299,137586.50089709269,75396.168894518269,19769.179936157248,79255.250898345446,114601.96144382439,109084.19734423079,51807.21212912706,112226.01153337593,148272.62554766791,127803.33041083213,69017.125184952922,130395.38270474733,167148.05037174327,134946.78700567363,75582.279695262958,137947.50502148288,175412.30181773845,150868.2862871812,90500.95466732826,153881.46051863948,192064.38035096569,166846.47326371746,104848.18297703569,169273.10879349604,208180.05684665841,169798.75441165949,106760.60683355827,172259.94317380473,211896.72845807785,172810.15330909702,108713.09325603652,175317.7069190258,215690.03450701636,175881.92628556167,110706.52956259507,178448.18945549888,219561.65239730012,179015.35808821392,112741.82387202562,181653.22764652618,223513.2985519096,182211.76256492437,114819.90561847907,184934.7070983747,227546.72937435523,185472.48336469627,116941.72607951635,188294.56350323281,231663.74223496186,188798.89465589178,119108.25891787985,191734.78402018774,{"$f":"BZ363-BZ364-BZ365","v":235866.17648273433},192192.40186273467,117822.93553032211,189972.14834648755,234831.45297929246,190290.4890032181,118175.73340824069,193420.71376274573,239050.68733567922,193661.61453054397,120320.36548466199,196951.17123877889,243356.33149999895,197099.41987276857,122508.97641345779,200565.5857084931,247750.25963039685,200605.29839869111,124742.51451565923,204266.07680636059,252234.38901880727,204180.67436233885,67701.882976273657,34654.667701423677,77774.944593109467,51462.243392027063,0,0,0,0,0,0,0,0,0,{"$f":"DI363-DI364-DI365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash Flow"]
[null,null,null,"EBITDA Including Energy Services Fee and Deducting Lease Payment",null,null,null,null,null,null,{"$f":"SUM(M369:XFD369)","v":13981815.261202196},null,{"$f":"M100","v":0},0,0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,112677.94370269061,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,{"$f":"AS100","v":169757.32357797155},207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,{"$f":"BY100","v":196044.16236472735},240207.51779577282,196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,{"$f":"DE100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Capital Expenditures",null,null,null,null,null,null,{"$f":"SUM(M370:XFD370)","v":9662925},null,{"$f":"M18","v":0},0,21173.4375,21173.4375,21173.4375,21173.4375,3421173.4375,3957057.8125,825000.00000000023,825000.00000000023,550000.00000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"BY18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Cash Flow",null,null,null,null,null,null,{"$f":"SUM(M371:EG371)","v":4318890.2611921998},null,{"$f":"M369-M370-0.00001","v":-1.0000000000000001E-5},{"$f":"N369-N370","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3914257.0537625724,-701046.10529228463,-699146.75309479854,-437322.05629730952,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ369-BZ370","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,{"$f":"DI369-DI370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"IRR without ITC or PTC",null,null,{"$f":"IFERROR(XIRR(M371:DH371,M3:DH3),FALSE)","v":3.701573312282562E-2},{"$f":"IFERROR(IRR(M371:EG371,-0.001),FALSE)","v":9.1339802884204957E-3}]
[null,null,null,"IRR",null,null,{"$f":"(1+H373)^4-1","v":3.7039553866773156E-2}]
[]
[null,null,null,"ITC",null,null,null,null,null,null,{"$f":"SUM(M376:XFD376)","v":-2047755.0000000005},null,{"$f":"M264","v":0},0,0,0,0,0,0,-67755,0,0,-1980000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Cash Flow with ITC Benefit",null,null,null,null,null,null,null,null,{"$f":"M371-M376","v":-1.0000000000000001E-5},{"$f":"N371-N376","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,{"$f":"S371-S376","v":-3421173.4375},-3846502.0537625724,-701046.10529228463,-699146.75309479854,1542677.943702691,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ371-BZ376","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IRR with ITC Benefit Before Other Taxes",null,null,{"$f":"IFERROR(XIRR(M377:EG377,M3:EG3),FALSE)","v":6.3008943200111397E-2}]
[null,null,null,"ITC Percent",null,null,{"$f":"IF(K370,-K376/K370)","v":0.21191875130977425}]
[]
[null,null,"Balance Sheet"]
[null,null,null,null,"Construction in Progress",null,null,null,null,null,null,null,{"$f":"NOT(M321)*M153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOT(AS321)*AS153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOT(BY321)*BY153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOT(DE321)*DE153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Plant in Service",null,null,null,null,null,null,null,{"$f":"M162","v":0},0,0,0,0,0,0,6362925,6362925,6362925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,{"$f":"AS162","v":9662925},9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,{"$f":"BY162","v":9662925},9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,{"$f":"DE162","v":9662925},9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925,9662925]
[null,null,null,null,"Less: Accumulated Write-Down",null,null,null,null,null,null,null,{"$f":"L384+M365","v":0},{"$f":"M384+N365","v":0},0,0,0,0,0,33877.5,33877.5,33877.5,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,{"$f":"BY384+BZ365","v":1023877.5000000002},1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002,1023877.5000000002]
[null,null,null,null,"Gross Plant",null,null,null,null,null,null,null,{"$f":"M382+M383-M384","v":0},{"$f":"N382+N383-N384","v":0},0,0,0,0,0,6329047.5,6329047.5,6329047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,{"$f":"BZ382+BZ383-BZ384","v":8639047.5},8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5,8639047.5]
[null,null,null,null,"Less: Accumulated Depreciaion",null,null,null,null,null,null,null,{"$f":"L386+M364","v":0},{"$f":"M386+N364","v":0},0,0,0,0,0,36136,38394.5,40653,1475111.5000000005,1524925.1000000006,1574738.7000000007,1624552.3000000007,1702085.9000000008,1778174.060000001,1854262.2200000011,1930350.3800000013,1976870.5400000012,2022645.3950000012,2068420.2500000012,2114195.1050000014,2144723.9600000014,2175049.5500000012,2205375.1400000011,2235700.7300000009,2261868.3200000008,2287426.1150000007,2312983.9100000006,2338541.7050000005,2351625.5000000005,2364099.5000000005,2376573.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,{"$f":"BY386+BZ364","v":2389047.5000000005},2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005,2389047.5000000005]
[null,null,null,null,"Net Assets",null,null,null,null,null,null,null,{"$f":"M385-M386","v":0},{"$f":"N385-N386","v":0},0,0,0,0,0,6292911.5,6290653,6288394.5,7163936,7114122.3999999994,7064308.7999999989,7014495.1999999993,6936961.5999999996,6860873.4399999995,6784785.2799999993,6708697.1199999992,6662176.959999999,6616402.1049999986,6570627.2499999991,6524852.3949999986,6494323.5399999991,6463997.9499999993,6433672.3599999994,6403346.7699999996,6377179.1799999997,6351621.3849999998,6326063.5899999999,6300505.7949999999,6287422,6274948,6262474,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,{"$f":"BZ385-BZ386","v":6250000},6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000,6250000]
[]
[null,null,null,null,"Project Level Debt"]
[]
[null,null,null,null,"Opening Equity",null,null,null,null,null,null,null,{"$f":"L395","v":0},{"$f":"M395","v":0},0,21173.4375,42346.875,63520.3125,84693.75,3505867.1875,7392911.5,8215653,9038394.5,7162969.816254193,7110243.3442764794,7057495.2673182273,7004725.4251337461,6924213.6562887896,6845125.2381517449,6766014.5668847458,6686881.4774347302,6637293.8035244253,6588428.6826432692,6539540.6410382595,6490629.5087047433,6456941.1143771298,6423432.550519539,6389900.3783163792,6356344.422662857,6326922.5071554147,6298086.2490820959,6269225.674412841,6240340.602789714,6223904.8525170488,6208054.0355515303,6192178.1724921986,6176277.0775703778,6172824.5636395318,6169346.4421650479,6165842.523213936,6162312.6154444609,6158756.5260956902,6155174.0609769719,6151565.0244573262,6147929.2194547663,6144266.4474255322,6140576.508353252,6136859.2007380174,6133114.3215853805,6129341.6663952703,6125541.0291508222,6121712.2023071302,6117854.9767799145,6113969.1419341005,6110054.4855723185,6106110.7939233156,6102137.8516302835,6098135.4417390954,6094103.3456864599,6090041.3432879876,6085949.2127261646,6081826.7305382406,6077673.6716040261,6073489.8091335995,6069274.9146549217,6065028.7580013592,6060751.1072991183,{"$f":"BY395","v":6056441.7289545778},6052100.3876415389,6047726.84628837,6043320.8660650617,6038882.2063701861,6034410.6248177569,6029905.8772239927,6025367.7175939847,6020795.8981082626,6016190.1691092597,6011550.2790876823,6006875.9746687748,6002167.0005984809,5997423.0997295091,5992644.0130072841,5987829.4794558091,5982979.2361634066,5978093.0182683654,5973170.5589444749,5968211.5893864557,5963215.838795281,5958183.0343633881,5953112.9012597809,5948005.1626150217,5942859.5395061122,5937675.7509412616,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021]
[null,null,null,null,"Add: Contributions (Cap Exp)",null,null,null,null,null,null,null,{"$f":"M18","v":0},0,21173.4375,21173.4375,21173.4375,21173.4375,3421173.4375,3957057.8125,825000.00000000023,825000.00000000023,550000.00000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"BY18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"M366","v":0},0,0,0,0,0,0,-27212.741262572577,121695.39470771562,123594.74690520168,-2312746.7400431167,44354.160988475989,102933.47551164299,137586.50089709269,75396.168894518269,19769.179936157248,79255.250898345446,114601.96144382439,109084.19734423079,51807.21212912706,112226.01153337593,148272.62554766791,127803.33041083213,69017.125184952922,130395.38270474733,167148.05037174327,134946.78700567363,75582.279695262958,137947.50502148288,175412.30181773845,150868.2862871812,90500.95466732826,{"$f":"AS366","v":153881.46051863948},192064.38035096569,166846.47326371746,104848.18297703569,169273.10879349604,208180.05684665841,169798.75441165949,106760.60683355827,172259.94317380473,211896.72845807785,172810.15330909702,108713.09325603652,175317.7069190258,215690.03450701636,175881.92628556167,110706.52956259507,178448.18945549888,219561.65239730012,179015.35808821392,112741.82387202562,181653.22764652618,223513.2985519096,182211.76256492437,114819.90561847907,184934.7070983747,227546.72937435523,185472.48336469627,116941.72607951635,188294.56350323281,231663.74223496186,188798.89465589178,119108.25891787985,{"$f":"BY366","v":191734.78402018774},235866.17648273433,192192.40186273467,117822.93553032211,189972.14834648755,234831.45297929246,190290.4890032181,118175.73340824069,193420.71376274573,239050.68733567922,193661.61453054397,120320.36548466199,196951.17123877889,243356.33149999895,197099.41987276857,122508.97641345779,200565.5857084931,247750.25963039685,200605.29839869111,124742.51451565923,204266.07680636059,252234.38901880727,204180.67436233885,67701.882976273657,34654.667701423677,77774.944593109467,51462.243392027063,0,0,0,0,0,{"$f":"DE366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Dividends",null,null,null,null,null,null,null,{"$f":"M369","v":0},0,0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,112677.94370269061,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,{"$f":"AS369","v":169757.32357797155},207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,{"$f":"BY369","v":196044.16236472735},240207.51779577282,196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,{"$f":"DE369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"M391+M392+M393-M394","v":0},{"$f":"N391+N392+N393-N394","v":0},21173.4375,42346.875,63520.3125,84693.75,3505867.1875,7392911.5,8215653,9038394.5,7162969.816254193,7110243.3442764794,7057495.2673182273,7004725.4251337461,6924213.6562887896,6845125.2381517449,6766014.5668847458,6686881.4774347302,6637293.8035244253,6588428.6826432692,6539540.6410382595,6490629.5087047433,6456941.1143771298,6423432.550519539,6389900.3783163792,6356344.422662857,6326922.5071554147,6298086.2490820959,6269225.674412841,6240340.602789714,6223904.8525170488,6208054.0355515303,6192178.1724921986,6176277.0775703778,6172824.5636395318,6169346.4421650479,6165842.523213936,6162312.6154444609,6158756.5260956902,6155174.0609769719,6151565.0244573262,6147929.2194547663,6144266.4474255322,6140576.508353252,6136859.2007380174,6133114.3215853805,6129341.6663952703,6125541.0291508222,6121712.2023071302,6117854.9767799145,6113969.1419341005,6110054.4855723185,6106110.7939233156,6102137.8516302835,6098135.4417390954,6094103.3456864599,6090041.3432879876,6085949.2127261646,6081826.7305382406,6077673.6716040261,6073489.8091335995,6069274.9146549217,6065028.7580013592,6060751.1072991183,6056441.7289545778,{"$f":"BZ391+BZ392+BZ393-BZ394","v":6052100.3876415389},6047726.84628837,6043320.8660650617,6038882.2063701861,6034410.6248177569,6029905.8772239927,6025367.7175939847,6020795.8981082626,6016190.1691092597,6011550.2790876823,6006875.9746687748,6002167.0005984809,5997423.0997295091,5992644.0130072841,5987829.4794558091,5982979.2361634066,5978093.0182683654,5973170.5589444749,5968211.5893864557,5963215.838795281,5958183.0343633881,5953112.9012597809,5948005.1626150217,5942859.5395061122,5937675.7509412616,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021,5934198.5491626021]
[]
[null,null,null,null,"Asset and Liability Test"]
[]
[null,null,"Hyptothertical Cash Flow with Full Utilization"]
[null,null,null,"EBITDA"]
[null,null,null,"Less: Deprecition"]
[null,null,null,"EBIT  "]
[null,null,null,"Tax"]
[]
[null,null,null,"Add: ITC"]
[]
[null,null,null,"Total Taxes"]
[]
[null,null,null,"Cash Flow without Tax"]
[null,null,null,"Less: Tax"]
[null,null,null,"Cash Flow After Tax"]
[null,null,null,"IRR "]
[]
[null,"Tax Investor Financials"]
[]
[]
[]
[]
[]
[]
[]
[null,"Sponsor/Developer Financials"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["End of Sheet"]

{"sheet":"ITC Allocation and After Tax","index":18,"n_rows":162,"n_cols":138,"rows_kept":162,"cut":false,"hidden":false,"merged":[]}
[null,null,"Period",null,null,"Units","Driver","Driver",null,null,"Sum",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]
[null,null,"Beginning of Period",null,null,null,null,null,null,null,null,null,{"$f":"L3+1","v":"2022-01-01"},{"$f":"M3+1","v":"2022-04-01"},"2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01",{"$f":"BY3+1","v":"2038-04-01"},"2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01"]
[null,null,"End of Period",null,null,null,null,null,null,null,null,{"$f":"EDATE('Constant Inputs - Operation'!$G$10,0)-1","v":"2021-12-31"},{"$f":"EOMONTH(M2,2)","v":"2022-03-31"},{"$f":"EOMONTH(N2,2)","v":"2022-06-30"},"2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31",{"$f":"EOMONTH(BZ2,2)","v":"2038-06-30"},"2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31"]
[null,null,"End of Year",null,null,12,null,null,null,null,null,null,{"$f":"MOD(MONTH(M2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(AS2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(BY2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(DE2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Annual counter",null,null,null,null,null,"ITC",{"$f":"ITC_Flag","v":true},null,null,{"$f":"IF(L4,1, L5+1)","v":1},{"$f":"IF(M4,1, M5+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"IF(BY4,1, BY5+1)","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,"Year",null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M3)","v":2022},{"$f":"YEAR(N3)","v":2022},2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,{"$f":"YEAR(BZ3)","v":2038},2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053]
[]
[null,"Transferred Variables"]
[null,null,"ITC/PTC Flag",null,null,null,{"$f":"'Tax Inputs'!F63","v":true}]
[]
[null,null,"Operating Cash Flow (EBITDA)",null,null,null,null,null,null,null,{"$f":"SUM(L11:XFD11)","v":13981815.261202196},null,{"$f":"'Investor LLC Cash Flow'!M369","v":0},{"$f":"'Investor LLC Cash Flow'!N369","v":0},{"$f":"'Investor LLC Cash Flow'!O369","v":0},{"$f":"'Investor LLC Cash Flow'!P369","v":0},{"$f":"'Investor LLC Cash Flow'!Q369","v":0},{"$f":"'Investor LLC Cash Flow'!R369","v":0},{"$f":"'Investor LLC Cash Flow'!S369","v":0},{"$f":"'Investor LLC Cash Flow'!T369","v":42800.758737427423},{"$f":"'Investor LLC Cash Flow'!U369","v":123953.89470771562},{"$f":"'Investor LLC Cash Flow'!V369","v":125853.24690520168},{"$f":"'Investor LLC Cash Flow'!W369","v":112677.94370269061},{"$f":"'Investor LLC Cash Flow'!X369","v":97080.632966189762},{"$f":"'Investor LLC Cash Flow'!Y369","v":155681.55246989481},{"$f":"'Investor LLC Cash Flow'!Z369","v":190356.34308157396},{"$f":"'Investor LLC Cash Flow'!AA369","v":155907.93773947423},{"$f":"'Investor LLC Cash Flow'!AB369","v":98857.598073202462},{"$f":"'Investor LLC Cash Flow'!AC369","v":158365.92216534485},{"$f":"'Investor LLC Cash Flow'!AD369","v":193735.05089384015},{"$f":"'Investor LLC Cash Flow'!AE369","v":158671.87125453539},{"$f":"'Investor LLC Cash Flow'!AF369","v":100672.3330102836},{"$f":"'Investor LLC Cash Flow'!AG369","v":161114.05313838526},{"$f":"'Investor LLC Cash Flow'!AH369","v":197183.75788118411},{"$f":"'Investor LLC Cash Flow'!AI369","v":161491.72473844586},{"$f":"'Investor LLC Cash Flow'!AJ369","v":102525.68904254415},{"$f":"'Investor LLC Cash Flow'!AK369","v":163927.55490790698},{"$f":"'Investor LLC Cash Flow'!AL369","v":200704.00602526497},{"$f":"'Investor LLC Cash Flow'!AM369","v":164368.7025131158},{"$f":"'Investor LLC Cash Flow'!AN369","v":104418.53776858194},{"$f":"'Investor LLC Cash Flow'!AO369","v":166808.07969073733},{"$f":"'Investor LLC Cash Flow'!AP369","v":204297.37344086575},{"$f":"'Investor LLC Cash Flow'!AQ369","v":167304.03655984663},{"$f":"'Investor LLC Cash Flow'!AR369","v":106351.77163284678},{"$f":"'Investor LLC Cash Flow'!AS369","v":169757.32357797155},{"$f":"'Investor LLC Cash Flow'!AT369","v":207965.47527278683},{"$f":"'Investor LLC Cash Flow'!AU369","v":170298.98719456283},{"$f":"'Investor LLC Cash Flow'!AV369","v":108326.30445151978},{"$f":"'Investor LLC Cash Flow'!AW369","v":172777.02774460806},{"$f":"'Investor LLC Cash Flow'!AX369","v":211709.96461613418},{"$f":"'Investor LLC Cash Flow'!AY369","v":173354.84376043023},{"$f":"'Investor LLC Cash Flow'!AZ369","v":110343.07195227689},{"$f":"'Investor LLC Cash Flow'!BA369","v":175868.97969345009},{"$f":"'Investor LLC Cash Flow'!BB369","v":215532.53346063787},{"$f":"'Investor LLC Cash Flow'!BC369","v":176472.92533833088},{"$f":"'Investor LLC Cash Flow'!BD369","v":112403.03232831671},{"$f":"'Investor LLC Cash Flow'!BE369","v":179035.01453426055},{"$f":"'Investor LLC Cash Flow'!BF369","v":219434.91365965322},{"$f":"'Investor LLC Cash Flow'!BG369","v":179654.58147567257},{"$f":"'Investor LLC Cash Flow'!BH369","v":114507.16680704366},{"$f":"'Investor LLC Cash Flow'!BI369","v":182277.0162991907},{"$f":"'Investor LLC Cash Flow'!BJ369","v":223418.8779245161},{"$f":"'Investor LLC Cash Flow'!BK369","v":182901.19293402813},{"$f":"'Investor LLC Cash Flow'!BL369","v":116656.48023380767},{"$f":"'Investor LLC Cash Flow'!BM369","v":185596.91929552873},{"$f":"'Investor LLC Cash Flow'!BN369","v":227486.24084494202},{"$f":"'Investor LLC Cash Flow'!BO369","v":186214.17245611304},{"$f":"'Investor LLC Cash Flow'!BP369","v":118852.00167111459},{"$f":"'Investor LLC Cash Flow'!BQ369","v":188996.70949684732},{"$f":"'Investor LLC Cash Flow'!BR369","v":231638.85993617866},{"$f":"'Investor LLC Cash Flow'!BS369","v":189594.96555262059},{"$f":"'Investor LLC Cash Flow'!BT369","v":121094.78501373093},{"$f":"'Investor LLC Cash Flow'!BU369","v":192478.42597365964},{"$f":"'Investor LLC Cash Flow'!BV369","v":235878.63671363998},{"$f":"'Investor LLC Cash Flow'!BW369","v":193045.05130945382},{"$f":"'Investor LLC Cash Flow'!BX369","v":123385.90962012087},{"$f":"'Investor LLC Cash Flow'!BY369","v":196044.16236472735},{"$f":"'Investor LLC Cash Flow'!BZ369","v":240207.51779577282},{"$f":"'Investor LLC Cash Flow'!CA369","v":196565.94321590356},{"$f":"'Investor LLC Cash Flow'!CB369","v":122228.91575363037},{"$f":"'Investor LLC Cash Flow'!CC369","v":194410.80804136337},{"$f":"'Investor LLC Cash Flow'!CD369","v":239303.03453172211},{"$f":"'Investor LLC Cash Flow'!CE369","v":194795.23659698208},{"$f":"'Investor LLC Cash Flow'!CF369","v":122713.89303824821},{"$f":"'Investor LLC Cash Flow'!CG369","v":197992.53324846784},{"$f":"'Investor LLC Cash Flow'!CH369","v":243656.41633468177},{"$f":"'Investor LLC Cash Flow'!CI369","v":198301.50455212087},{"$f":"'Investor LLC Cash Flow'!CJ369","v":124994.66990356972},{"$f":"'Investor LLC Cash Flow'!CK369","v":201660.14530907266},{"$f":"'Investor LLC Cash Flow'!CL369","v":248100.23236897154},{"$f":"'Investor LLC Cash Flow'!CM369","v":201878.50659499282},{"$f":"'Investor LLC Cash Flow'!CN369","v":127323.50996493276},{"$f":"'Investor LLC Cash Flow'!CO369","v":205415.8290008957},{"$f":"'Investor LLC Cash Flow'!CP369","v":252636.47752543865},{"$f":"'Investor LLC Cash Flow'!CQ369","v":205527.75772258209},{"$f":"'Investor LLC Cash Flow'!CR369","v":129701.48407367848},{"$f":"'Investor LLC Cash Flow'!CS369","v":209261.82739753523},{"$f":"'Investor LLC Cash Flow'!CT369","v":257267.19345070032},{"$f":"'Investor LLC Cash Flow'!CU369","v":209250.80746594653},{"$f":"'Investor LLC Cash Flow'!CV369","v":72809.621621033468},{"$f":"'Investor LLC Cash Flow'!CW369","v":39800.290810333579},{"$f":"'Investor LLC Cash Flow'!CX369","v":82958.733157959316},{"$f":"'Investor LLC Cash Flow'!CY369","v":54939.445170686195},{"$f":"'Investor LLC Cash Flow'!CZ369","v":0},{"$f":"'Investor LLC Cash Flow'!DA369","v":0},{"$f":"'Investor LLC Cash Flow'!DB369","v":0},{"$f":"'Investor LLC Cash Flow'!DC369","v":0},{"$f":"'Investor LLC Cash Flow'!DD369","v":0},{"$f":"'Investor LLC Cash Flow'!DE369","v":0},{"$f":"'Investor LLC Cash Flow'!DF369","v":0},{"$f":"'Investor LLC Cash Flow'!DG369","v":0},{"$f":"'Investor LLC Cash Flow'!DH369","v":0},{"$f":"'Investor LLC Cash Flow'!DI369","v":0},{"$f":"'Investor LLC Cash Flow'!DJ369","v":0},{"$f":"'Investor LLC Cash Flow'!DK369","v":0},{"$f":"'Investor LLC Cash Flow'!DL369","v":0},{"$f":"'Investor LLC Cash Flow'!DM369","v":0},{"$f":"'Investor LLC Cash Flow'!DN369","v":0},{"$f":"'Investor LLC Cash Flow'!DO369","v":0},{"$f":"'Investor LLC Cash Flow'!DP369","v":0},{"$f":"'Investor LLC Cash Flow'!DQ369","v":0},{"$f":"'Investor LLC Cash Flow'!DR369","v":0},{"$f":"'Investor LLC Cash Flow'!DS369","v":0},{"$f":"'Investor LLC Cash Flow'!DT369","v":0},{"$f":"'Investor LLC Cash Flow'!DU369","v":0},{"$f":"'Investor LLC Cash Flow'!DV369","v":0},{"$f":"'Investor LLC Cash Flow'!DW369","v":0},{"$f":"'Investor LLC Cash Flow'!DX369","v":0},{"$f":"'Investor LLC Cash Flow'!DY369","v":0},{"$f":"'Investor LLC Cash Flow'!DZ369","v":0},{"$f":"'Investor LLC Cash Flow'!EA369","v":0},{"$f":"'Investor LLC Cash Flow'!EB369","v":0},{"$f":"'Investor LLC Cash Flow'!EC369","v":0},{"$f":"'Investor LLC Cash Flow'!ED369","v":0},{"$f":"'Investor LLC Cash Flow'!EE369","v":0},{"$f":"'Investor LLC Cash Flow'!EF369","v":0},{"$f":"'Investor LLC Cash Flow'!EG369","v":0}]
[null,null,"Investment (Capital Expenditure)",null,null,null,null,null,null,null,{"$f":"SUM(L12:XFD12)","v":9662925},null,{"$f":"'Investor LLC Cash Flow'!M370","v":0},{"$f":"'Investor LLC Cash Flow'!N370","v":0},{"$f":"'Investor LLC Cash Flow'!O370","v":21173.4375},{"$f":"'Investor LLC Cash Flow'!P370","v":21173.4375},{"$f":"'Investor LLC Cash Flow'!Q370","v":21173.4375},{"$f":"'Investor LLC Cash Flow'!R370","v":21173.4375},{"$f":"'Investor LLC Cash Flow'!S370","v":3421173.4375},{"$f":"'Investor LLC Cash Flow'!T370","v":3957057.8125},{"$f":"'Investor LLC Cash Flow'!U370","v":825000.00000000023},{"$f":"'Investor LLC Cash Flow'!V370","v":825000.00000000023},{"$f":"'Investor LLC Cash Flow'!W370","v":550000.00000000012},{"$f":"'Investor LLC Cash Flow'!X370","v":0},{"$f":"'Investor LLC Cash Flow'!Y370","v":0},{"$f":"'Investor LLC Cash Flow'!Z370","v":0},{"$f":"'Investor LLC Cash Flow'!AA370","v":0},{"$f":"'Investor LLC Cash Flow'!AB370","v":0},{"$f":"'Investor LLC Cash Flow'!AC370","v":0},{"$f":"'Investor LLC Cash Flow'!AD370","v":0},{"$f":"'Investor LLC Cash Flow'!AE370","v":0},{"$f":"'Investor LLC Cash Flow'!AF370","v":0},{"$f":"'Investor LLC Cash Flow'!AG370","v":0},{"$f":"'Investor LLC Cash Flow'!AH370","v":0},{"$f":"'Investor LLC Cash Flow'!AI370","v":0},{"$f":"'Investor LLC Cash Flow'!AJ370","v":0},{"$f":"'Investor LLC Cash Flow'!AK370","v":0},{"$f":"'Investor LLC Cash Flow'!AL370","v":0},{"$f":"'Investor LLC Cash Flow'!AM370","v":0},{"$f":"'Investor LLC Cash Flow'!AN370","v":0},{"$f":"'Investor LLC Cash Flow'!AO370","v":0},{"$f":"'Investor LLC Cash Flow'!AP370","v":0},{"$f":"'Investor LLC Cash Flow'!AQ370","v":0},{"$f":"'Investor LLC Cash Flow'!AR370","v":0},{"$f":"'Investor LLC Cash Flow'!AS370","v":0},{"$f":"'Investor LLC Cash Flow'!AT370","v":0},{"$f":"'Investor LLC Cash Flow'!AU370","v":0},{"$f":"'Investor LLC Cash Flow'!AV370","v":0},{"$f":"'Investor LLC Cash Flow'!AW370","v":0},{"$f":"'Investor LLC Cash Flow'!AX370","v":0},{"$f":"'Investor LLC Cash Flow'!AY370","v":0},{"$f":"'Investor LLC Cash Flow'!AZ370","v":0},{"$f":"'Investor LLC Cash Flow'!BA370","v":0},{"$f":"'Investor LLC Cash Flow'!BB370","v":0},{"$f":"'Investor LLC Cash Flow'!BC370","v":0},{"$f":"'Investor LLC Cash Flow'!BD370","v":0},{"$f":"'Investor LLC Cash Flow'!BE370","v":0},{"$f":"'Investor LLC Cash Flow'!BF370","v":0},{"$f":"'Investor LLC Cash Flow'!BG370","v":0},{"$f":"'Investor LLC Cash Flow'!BH370","v":0},{"$f":"'Investor LLC Cash Flow'!BI370","v":0},{"$f":"'Investor LLC Cash Flow'!BJ370","v":0},{"$f":"'Investor LLC Cash Flow'!BK370","v":0},{"$f":"'Investor LLC Cash Flow'!BL370","v":0},{"$f":"'Investor LLC Cash Flow'!BM370","v":0},{"$f":"'Investor LLC Cash Flow'!BN370","v":0},{"$f":"'Investor LLC Cash Flow'!BO370","v":0},{"$f":"'Investor LLC Cash Flow'!BP370","v":0},{"$f":"'Investor LLC Cash Flow'!BQ370","v":0},{"$f":"'Investor LLC Cash Flow'!BR370","v":0},{"$f":"'Investor LLC Cash Flow'!BS370","v":0},{"$f":"'Investor LLC Cash Flow'!BT370","v":0},{"$f":"'Investor LLC Cash Flow'!BU370","v":0},{"$f":"'Investor LLC Cash Flow'!BV370","v":0},{"$f":"'Investor LLC Cash Flow'!BW370","v":0},{"$f":"'Investor LLC Cash Flow'!BX370","v":0},{"$f":"'Investor LLC Cash Flow'!BY370","v":0},{"$f":"'Investor LLC Cash Flow'!BZ370","v":0},{"$f":"'Investor LLC Cash Flow'!CA370","v":0},{"$f":"'Investor LLC Cash Flow'!CB370","v":0},{"$f":"'Investor LLC Cash Flow'!CC370","v":0},{"$f":"'Investor LLC Cash Flow'!CD370","v":0},{"$f":"'Investor LLC Cash Flow'!CE370","v":0},{"$f":"'Investor LLC Cash Flow'!CF370","v":0},{"$f":"'Investor LLC Cash Flow'!CG370","v":0},{"$f":"'Investor LLC Cash Flow'!CH370","v":0},{"$f":"'Investor LLC Cash Flow'!CI370","v":0},{"$f":"'Investor LLC Cash Flow'!CJ370","v":0},{"$f":"'Investor LLC Cash Flow'!CK370","v":0},{"$f":"'Investor LLC Cash Flow'!CL370","v":0},{"$f":"'Investor LLC Cash Flow'!CM370","v":0},{"$f":"'Investor LLC Cash Flow'!CN370","v":0},{"$f":"'Investor LLC Cash Flow'!CO370","v":0},{"$f":"'Investor LLC Cash Flow'!CP370","v":0},{"$f":"'Investor LLC Cash Flow'!CQ370","v":0},{"$f":"'Investor LLC Cash Flow'!CR370","v":0},{"$f":"'Investor LLC Cash Flow'!CS370","v":0},{"$f":"'Investor LLC Cash Flow'!CT370","v":0},{"$f":"'Investor LLC Cash Flow'!CU370","v":0},{"$f":"'Investor LLC Cash Flow'!CV370","v":0},{"$f":"'Investor LLC Cash Flow'!CW370","v":0},{"$f":"'Investor LLC Cash Flow'!CX370","v":0},{"$f":"'Investor LLC Cash Flow'!CY370","v":0},{"$f":"'Investor LLC Cash Flow'!CZ370","v":0},{"$f":"'Investor LLC Cash Flow'!DA370","v":0},{"$f":"'Investor LLC Cash Flow'!DB370","v":0},{"$f":"'Investor LLC Cash Flow'!DC370","v":0},{"$f":"'Investor LLC Cash Flow'!DD370","v":0},{"$f":"'Investor LLC Cash Flow'!DE370","v":0},{"$f":"'Investor LLC Cash Flow'!DF370","v":0},{"$f":"'Investor LLC Cash Flow'!DG370","v":0},{"$f":"'Investor LLC Cash Flow'!DH370","v":0},{"$f":"'Investor LLC Cash Flow'!DI370","v":0},{"$f":"'Investor LLC Cash Flow'!DJ370","v":0},{"$f":"'Investor LLC Cash Flow'!DK370","v":0},{"$f":"'Investor LLC Cash Flow'!DL370","v":0},{"$f":"'Investor LLC Cash Flow'!DM370","v":0},{"$f":"'Investor LLC Cash Flow'!DN370","v":0},{"$f":"'Investor LLC Cash Flow'!DO370","v":0},{"$f":"'Investor LLC Cash Flow'!DP370","v":0},{"$f":"'Investor LLC Cash Flow'!DQ370","v":0},{"$f":"'Investor LLC Cash Flow'!DR370","v":0},{"$f":"'Investor LLC Cash Flow'!DS370","v":0},{"$f":"'Investor LLC Cash Flow'!DT370","v":0},{"$f":"'Investor LLC Cash Flow'!DU370","v":0},{"$f":"'Investor LLC Cash Flow'!DV370","v":0},{"$f":"'Investor LLC Cash Flow'!DW370","v":0},{"$f":"'Investor LLC Cash Flow'!DX370","v":0},{"$f":"'Investor LLC Cash Flow'!DY370","v":0},{"$f":"'Investor LLC Cash Flow'!DZ370","v":0},{"$f":"'Investor LLC Cash Flow'!EA370","v":0},{"$f":"'Investor LLC Cash Flow'!EB370","v":0},{"$f":"'Investor LLC Cash Flow'!EC370","v":0},{"$f":"'Investor LLC Cash Flow'!ED370","v":0},{"$f":"'Investor LLC Cash Flow'!EE370","v":0},{"$f":"'Investor LLC Cash Flow'!EF370","v":0},{"$f":"'Investor LLC Cash Flow'!EG370","v":0}]
[null,null,null,"Net Pre-tax Cash Flow",null,null,null,null,null,null,4318890.2612021985,null,{"$f":"M11-M12","v":0},{"$f":"N11-N12","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3914257.0537625724,-701046.10529228463,-699146.75309479854,-437322.05629730952,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ11-BZ12","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax IRR",null,null,{"$f":"IFERROR(IRR(M13:EG13,0.01),FALSE)","v":9.1339802884498056E-3},{"$f":"(1+G15)^4-1","v":3.7039553866893504E-2}]
[]
[null,null,"Add: Investment Tax Credit",null,null,null,null,null,null,null,2047755.0000000005,null,{"$f":"-'Investor LLC Cash Flow'!M264","v":0},{"$f":"-'Investor LLC Cash Flow'!N264","v":0},{"$f":"-'Investor LLC Cash Flow'!O264","v":0},{"$f":"-'Investor LLC Cash Flow'!P264","v":0},{"$f":"-'Investor LLC Cash Flow'!Q264","v":0},{"$f":"-'Investor LLC Cash Flow'!R264","v":0},{"$f":"-'Investor LLC Cash Flow'!S264","v":0},{"$f":"-'Investor LLC Cash Flow'!T264","v":67755},{"$f":"-'Investor LLC Cash Flow'!U264","v":0},{"$f":"-'Investor LLC Cash Flow'!V264","v":0},{"$f":"-'Investor LLC Cash Flow'!W264","v":1980000.0000000005},{"$f":"-'Investor LLC Cash Flow'!X264","v":0},{"$f":"-'Investor LLC Cash Flow'!Y264","v":0},{"$f":"-'Investor LLC Cash Flow'!Z264","v":0},{"$f":"-'Investor LLC Cash Flow'!AA264","v":0},{"$f":"-'Investor LLC Cash Flow'!AB264","v":0},{"$f":"-'Investor LLC Cash Flow'!AC264","v":0},{"$f":"-'Investor LLC Cash Flow'!AD264","v":0},{"$f":"-'Investor LLC Cash Flow'!AE264","v":0},{"$f":"-'Investor LLC Cash Flow'!AF264","v":0},{"$f":"-'Investor LLC Cash Flow'!AG264","v":0},{"$f":"-'Investor LLC Cash Flow'!AH264","v":0},{"$f":"-'Investor LLC Cash Flow'!AI264","v":0},{"$f":"-'Investor LLC Cash Flow'!AJ264","v":0},{"$f":"-'Investor LLC Cash Flow'!AK264","v":0},{"$f":"-'Investor LLC Cash Flow'!AL264","v":0},{"$f":"-'Investor LLC Cash Flow'!AM264","v":0},{"$f":"-'Investor LLC Cash Flow'!AN264","v":0},{"$f":"-'Investor LLC Cash Flow'!AO264","v":0},{"$f":"-'Investor LLC Cash Flow'!AP264","v":0},{"$f":"-'Investor LLC Cash Flow'!AQ264","v":0},{"$f":"-'Investor LLC Cash Flow'!AR264","v":0},{"$f":"-'Investor LLC Cash Flow'!AS264","v":0},{"$f":"-'Investor LLC Cash Flow'!AT264","v":0},{"$f":"-'Investor LLC Cash Flow'!AU264","v":0},{"$f":"-'Investor LLC Cash Flow'!AV264","v":0},{"$f":"-'Investor LLC Cash Flow'!AW264","v":0},{"$f":"-'Investor LLC Cash Flow'!AX264","v":0},{"$f":"-'Investor LLC Cash Flow'!AY264","v":0},{"$f":"-'Investor LLC Cash Flow'!AZ264","v":0},{"$f":"-'Investor LLC Cash Flow'!BA264","v":0},{"$f":"-'Investor LLC Cash Flow'!BB264","v":0},{"$f":"-'Investor LLC Cash Flow'!BC264","v":0},{"$f":"-'Investor LLC Cash Flow'!BD264","v":0},{"$f":"-'Investor LLC Cash Flow'!BE264","v":0},{"$f":"-'Investor LLC Cash Flow'!BF264","v":0},{"$f":"-'Investor LLC Cash Flow'!BG264","v":0},{"$f":"-'Investor LLC Cash Flow'!BH264","v":0},{"$f":"-'Investor LLC Cash Flow'!BI264","v":0},{"$f":"-'Investor LLC Cash Flow'!BJ264","v":0},{"$f":"-'Investor LLC Cash Flow'!BK264","v":0},{"$f":"-'Investor LLC Cash Flow'!BL264","v":0},{"$f":"-'Investor LLC Cash Flow'!BM264","v":0},{"$f":"-'Investor LLC Cash Flow'!BN264","v":0},{"$f":"-'Investor LLC Cash Flow'!BO264","v":0},{"$f":"-'Investor LLC Cash Flow'!BP264","v":0},{"$f":"-'Investor LLC Cash Flow'!BQ264","v":0},{"$f":"-'Investor LLC Cash Flow'!BR264","v":0},{"$f":"-'Investor LLC Cash Flow'!BS264","v":0},{"$f":"-'Investor LLC Cash Flow'!BT264","v":0},{"$f":"-'Investor LLC Cash Flow'!BU264","v":0},{"$f":"-'Investor LLC Cash Flow'!BV264","v":0},{"$f":"-'Investor LLC Cash Flow'!BW264","v":0},{"$f":"-'Investor LLC Cash Flow'!BX264","v":0},{"$f":"-'Investor LLC Cash Flow'!BY264","v":0},{"$f":"-'Investor LLC Cash Flow'!BZ264","v":0},{"$f":"-'Investor LLC Cash Flow'!CA264","v":0},{"$f":"-'Investor LLC Cash Flow'!CB264","v":0},{"$f":"-'Investor LLC Cash Flow'!CC264","v":0},{"$f":"-'Investor LLC Cash Flow'!CD264","v":0},{"$f":"-'Investor LLC Cash Flow'!CE264","v":0},{"$f":"-'Investor LLC Cash Flow'!CF264","v":0},{"$f":"-'Investor LLC Cash Flow'!CG264","v":0},{"$f":"-'Investor LLC Cash Flow'!CH264","v":0},{"$f":"-'Investor LLC Cash Flow'!CI264","v":0},{"$f":"-'Investor LLC Cash Flow'!CJ264","v":0},{"$f":"-'Investor LLC Cash Flow'!CK264","v":0},{"$f":"-'Investor LLC Cash Flow'!CL264","v":0},{"$f":"-'Investor LLC Cash Flow'!CM264","v":0},{"$f":"-'Investor LLC Cash Flow'!CN264","v":0},{"$f":"-'Investor LLC Cash Flow'!CO264","v":0},{"$f":"-'Investor LLC Cash Flow'!CP264","v":0},{"$f":"-'Investor LLC Cash Flow'!CQ264","v":0},{"$f":"-'Investor LLC Cash Flow'!CR264","v":0},{"$f":"-'Investor LLC Cash Flow'!CS264","v":0},{"$f":"-'Investor LLC Cash Flow'!CT264","v":0},{"$f":"-'Investor LLC Cash Flow'!CU264","v":0},{"$f":"-'Investor LLC Cash Flow'!CV264","v":0},{"$f":"-'Investor LLC Cash Flow'!CW264","v":0},{"$f":"-'Investor LLC Cash Flow'!CX264","v":0},{"$f":"-'Investor LLC Cash Flow'!CY264","v":0},{"$f":"-'Investor LLC Cash Flow'!CZ264","v":0},{"$f":"-'Investor LLC Cash Flow'!DA264","v":0},{"$f":"-'Investor LLC Cash Flow'!DB264","v":0},{"$f":"-'Investor LLC Cash Flow'!DC264","v":0},{"$f":"-'Investor LLC Cash Flow'!DD264","v":0},{"$f":"-'Investor LLC Cash Flow'!DE264","v":0},{"$f":"-'Investor LLC Cash Flow'!DF264","v":0},{"$f":"-'Investor LLC Cash Flow'!DG264","v":0},{"$f":"-'Investor LLC Cash Flow'!DH264","v":0},{"$f":"-'Investor LLC Cash Flow'!DI264","v":0},{"$f":"-'Investor LLC Cash Flow'!DJ264","v":0},{"$f":"-'Investor LLC Cash Flow'!DK264","v":0},{"$f":"-'Investor LLC Cash Flow'!DL264","v":0},{"$f":"-'Investor LLC Cash Flow'!DM264","v":0},{"$f":"-'Investor LLC Cash Flow'!DN264","v":0},{"$f":"-'Investor LLC Cash Flow'!DO264","v":0},{"$f":"-'Investor LLC Cash Flow'!DP264","v":0},{"$f":"-'Investor LLC Cash Flow'!DQ264","v":0},{"$f":"-'Investor LLC Cash Flow'!DR264","v":0},{"$f":"-'Investor LLC Cash Flow'!DS264","v":0},{"$f":"-'Investor LLC Cash Flow'!DT264","v":0},{"$f":"-'Investor LLC Cash Flow'!DU264","v":0},{"$f":"-'Investor LLC Cash Flow'!DV264","v":0},{"$f":"-'Investor LLC Cash Flow'!DW264","v":0},{"$f":"-'Investor LLC Cash Flow'!DX264","v":0},{"$f":"-'Investor LLC Cash Flow'!DY264","v":0},{"$f":"-'Investor LLC Cash Flow'!DZ264","v":0},{"$f":"-'Investor LLC Cash Flow'!EA264","v":0},{"$f":"-'Investor LLC Cash Flow'!EB264","v":0},{"$f":"-'Investor LLC Cash Flow'!EC264","v":0},{"$f":"-'Investor LLC Cash Flow'!ED264","v":0},{"$f":"-'Investor LLC Cash Flow'!EE264","v":0},{"$f":"-'Investor LLC Cash Flow'!EF264","v":0},{"$f":"-'Investor LLC Cash Flow'!EG264","v":0},"ITC_Copy"]
[null,null,"Add: Production Tax Credit",null,null,null,null,null,null,null,0,null,{"$f":"'Investor LLC Cash Flow'!M253","v":0},{"$f":"'Investor LLC Cash Flow'!N253","v":0},{"$f":"'Investor LLC Cash Flow'!O253","v":0},{"$f":"'Investor LLC Cash Flow'!P253","v":0},{"$f":"'Investor LLC Cash Flow'!Q253","v":0},{"$f":"'Investor LLC Cash Flow'!R253","v":0},{"$f":"'Investor LLC Cash Flow'!S253","v":0},{"$f":"'Investor LLC Cash Flow'!T253","v":0},{"$f":"'Investor LLC Cash Flow'!U253","v":0},{"$f":"'Investor LLC Cash Flow'!V253","v":0},{"$f":"'Investor LLC Cash Flow'!W253","v":0},{"$f":"'Investor LLC Cash Flow'!X253","v":0},{"$f":"'Investor LLC Cash Flow'!Y253","v":0},{"$f":"'Investor LLC Cash Flow'!Z253","v":0},{"$f":"'Investor LLC Cash Flow'!AA253","v":0},{"$f":"'Investor LLC Cash Flow'!AB253","v":0},{"$f":"'Investor LLC Cash Flow'!AC253","v":0},{"$f":"'Investor LLC Cash Flow'!AD253","v":0},{"$f":"'Investor LLC Cash Flow'!AE253","v":0},{"$f":"'Investor LLC Cash Flow'!AF253","v":0},{"$f":"'Investor LLC Cash Flow'!AG253","v":0},{"$f":"'Investor LLC Cash Flow'!AH253","v":0},{"$f":"'Investor LLC Cash Flow'!AI253","v":0},{"$f":"'Investor LLC Cash Flow'!AJ253","v":0},{"$f":"'Investor LLC Cash Flow'!AK253","v":0},{"$f":"'Investor LLC Cash Flow'!AL253","v":0},{"$f":"'Investor LLC Cash Flow'!AM253","v":0},{"$f":"'Investor LLC Cash Flow'!AN253","v":0},{"$f":"'Investor LLC Cash Flow'!AO253","v":0},{"$f":"'Investor LLC Cash Flow'!AP253","v":0},{"$f":"'Investor LLC Cash Flow'!AQ253","v":0},{"$f":"'Investor LLC Cash Flow'!AR253","v":0},{"$f":"'Investor LLC Cash Flow'!AS253","v":0},{"$f":"'Investor LLC Cash Flow'!AT253","v":0},{"$f":"'Investor LLC Cash Flow'!AU253","v":0},{"$f":"'Investor LLC Cash Flow'!AV253","v":0},{"$f":"'Investor LLC Cash Flow'!AW253","v":0},{"$f":"'Investor LLC Cash Flow'!AX253","v":0},{"$f":"'Investor LLC Cash Flow'!AY253","v":0},{"$f":"'Investor LLC Cash Flow'!AZ253","v":0},{"$f":"'Investor LLC Cash Flow'!BA253","v":0},{"$f":"'Investor LLC Cash Flow'!BB253","v":0},{"$f":"'Investor LLC Cash Flow'!BC253","v":0},{"$f":"'Investor LLC Cash Flow'!BD253","v":0},{"$f":"'Investor LLC Cash Flow'!BE253","v":0},{"$f":"'Investor LLC Cash Flow'!BF253","v":0},{"$f":"'Investor LLC Cash Flow'!BG253","v":0},{"$f":"'Investor LLC Cash Flow'!BH253","v":0},{"$f":"'Investor LLC Cash Flow'!BI253","v":0},{"$f":"'Investor LLC Cash Flow'!BJ253","v":0},{"$f":"'Investor LLC Cash Flow'!BK253","v":0},{"$f":"'Investor LLC Cash Flow'!BL253","v":0},{"$f":"'Investor LLC Cash Flow'!BM253","v":0},{"$f":"'Investor LLC Cash Flow'!BN253","v":0},{"$f":"'Investor LLC Cash Flow'!BO253","v":0},{"$f":"'Investor LLC Cash Flow'!BP253","v":0},{"$f":"'Investor LLC Cash Flow'!BQ253","v":0},{"$f":"'Investor LLC Cash Flow'!BR253","v":0},{"$f":"'Investor LLC Cash Flow'!BS253","v":0},{"$f":"'Investor LLC Cash Flow'!BT253","v":0},{"$f":"'Investor LLC Cash Flow'!BU253","v":0},{"$f":"'Investor LLC Cash Flow'!BV253","v":0},{"$f":"'Investor LLC Cash Flow'!BW253","v":0},{"$f":"'Investor LLC Cash Flow'!BX253","v":0},{"$f":"'Investor LLC Cash Flow'!BY253","v":0},{"$f":"'Investor LLC Cash Flow'!BZ253","v":0},{"$f":"'Investor LLC Cash Flow'!CA253","v":0},{"$f":"'Investor LLC Cash Flow'!CB253","v":0},{"$f":"'Investor LLC Cash Flow'!CC253","v":0},{"$f":"'Investor LLC Cash Flow'!CD253","v":0},{"$f":"'Investor LLC Cash Flow'!CE253","v":0},{"$f":"'Investor LLC Cash Flow'!CF253","v":0},{"$f":"'Investor LLC Cash Flow'!CG253","v":0},{"$f":"'Investor LLC Cash Flow'!CH253","v":0},{"$f":"'Investor LLC Cash Flow'!CI253","v":0},{"$f":"'Investor LLC Cash Flow'!CJ253","v":0},{"$f":"'Investor LLC Cash Flow'!CK253","v":0},{"$f":"'Investor LLC Cash Flow'!CL253","v":0},{"$f":"'Investor LLC Cash Flow'!CM253","v":0},{"$f":"'Investor LLC Cash Flow'!CN253","v":0},{"$f":"'Investor LLC Cash Flow'!CO253","v":0},{"$f":"'Investor LLC Cash Flow'!CP253","v":0},{"$f":"'Investor LLC Cash Flow'!CQ253","v":0},{"$f":"'Investor LLC Cash Flow'!CR253","v":0},{"$f":"'Investor LLC Cash Flow'!CS253","v":0},{"$f":"'Investor LLC Cash Flow'!CT253","v":0},{"$f":"'Investor LLC Cash Flow'!CU253","v":0},{"$f":"'Investor LLC Cash Flow'!CV253","v":0},{"$f":"'Investor LLC Cash Flow'!CW253","v":0},{"$f":"'Investor LLC Cash Flow'!CX253","v":0},{"$f":"'Investor LLC Cash Flow'!CY253","v":0},{"$f":"'Investor LLC Cash Flow'!CZ253","v":0},{"$f":"'Investor LLC Cash Flow'!DA253","v":0},{"$f":"'Investor LLC Cash Flow'!DB253","v":0},{"$f":"'Investor LLC Cash Flow'!DC253","v":0},{"$f":"'Investor LLC Cash Flow'!DD253","v":0},{"$f":"'Investor LLC Cash Flow'!DE253","v":0},{"$f":"'Investor LLC Cash Flow'!DF253","v":0},{"$f":"'Investor LLC Cash Flow'!DG253","v":0},{"$f":"'Investor LLC Cash Flow'!DH253","v":0},{"$f":"'Investor LLC Cash Flow'!DI253","v":0},{"$f":"'Investor LLC Cash Flow'!DJ253","v":0},{"$f":"'Investor LLC Cash Flow'!DK253","v":0},{"$f":"'Investor LLC Cash Flow'!DL253","v":0},{"$f":"'Investor LLC Cash Flow'!DM253","v":0},{"$f":"'Investor LLC Cash Flow'!DN253","v":0},{"$f":"'Investor LLC Cash Flow'!DO253","v":0},{"$f":"'Investor LLC Cash Flow'!DP253","v":0},{"$f":"'Investor LLC Cash Flow'!DQ253","v":0},{"$f":"'Investor LLC Cash Flow'!DR253","v":0},{"$f":"'Investor LLC Cash Flow'!DS253","v":0},{"$f":"'Investor LLC Cash Flow'!DT253","v":0},{"$f":"'Investor LLC Cash Flow'!DU253","v":0},{"$f":"'Investor LLC Cash Flow'!DV253","v":0},{"$f":"'Investor LLC Cash Flow'!DW253","v":0},{"$f":"'Investor LLC Cash Flow'!DX253","v":0},{"$f":"'Investor LLC Cash Flow'!DY253","v":0},{"$f":"'Investor LLC Cash Flow'!DZ253","v":0},{"$f":"'Investor LLC Cash Flow'!EA253","v":0},{"$f":"'Investor LLC Cash Flow'!EB253","v":0},{"$f":"'Investor LLC Cash Flow'!EC253","v":0},{"$f":"'Investor LLC Cash Flow'!ED253","v":0},{"$f":"'Investor LLC Cash Flow'!EE253","v":0},{"$f":"'Investor LLC Cash Flow'!EF253","v":0},{"$f":"'Investor LLC Cash Flow'!EG253","v":0},"PTC_Copy"]
[null,null,null,"Cash Flow with Tax Credits",null,null,null,null,null,null,{"$f":"SUM(M19:EG19)","v":6366645.2612021994},null,{"$f":"M13+M17+M18","v":0},{"$f":"N13+N17+N18","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3846502.0537625724,-701046.10529228463,-699146.75309479854,1542677.943702691,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ13+BZ17+BZ18","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Expenditure with ITC Deducted",null,null,null,null,null,null,{"$f":"K12-K17","v":7615170}]
[]
[null,null,null,"Pre-tax IRR with ITC Benefit",null,null,{"$f":"IFERROR(IRR(M19:EG19,0.01),FALSE)","v":1.5403395385792829E-2},{"$f":"(1+G23)^4-1","v":6.3051844095250109E-2}]
[]
[null,"Income Taxes"]
[null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"SUM(L26:XFD26)","v":13981815.261202196},null,{"$f":"M11","v":0},{"$f":"N11","v":0},0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,112677.94370269061,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ11","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation (Tax)",null,null,null,null,null,null,null,2389047.5000000005,null,{"$f":"'Investor LLC Cash Flow'!M349","v":0},{"$f":"'Investor LLC Cash Flow'!N349","v":0},{"$f":"'Investor LLC Cash Flow'!O349","v":0},{"$f":"'Investor LLC Cash Flow'!P349","v":0},{"$f":"'Investor LLC Cash Flow'!Q349","v":0},{"$f":"'Investor LLC Cash Flow'!R349","v":0},{"$f":"'Investor LLC Cash Flow'!S349","v":0},{"$f":"'Investor LLC Cash Flow'!T349","v":36136},{"$f":"'Investor LLC Cash Flow'!U349","v":2258.5},{"$f":"'Investor LLC Cash Flow'!V349","v":2258.5},{"$f":"'Investor LLC Cash Flow'!W349","v":1434458.5000000005},{"$f":"'Investor LLC Cash Flow'!X349","v":49813.600000000028},{"$f":"'Investor LLC Cash Flow'!Y349","v":49813.600000000028},{"$f":"'Investor LLC Cash Flow'!Z349","v":49813.600000000028},{"$f":"'Investor LLC Cash Flow'!AA349","v":77533.600000000049},{"$f":"'Investor LLC Cash Flow'!AB349","v":76088.160000000047},{"$f":"'Investor LLC Cash Flow'!AC349","v":76088.160000000047},{"$f":"'Investor LLC Cash Flow'!AD349","v":76088.160000000047},{"$f":"'Investor LLC Cash Flow'!AE349","v":46520.160000000018},{"$f":"'Investor LLC Cash Flow'!AF349","v":45774.855000000025},{"$f":"'Investor LLC Cash Flow'!AG349","v":45774.855000000025},{"$f":"'Investor LLC Cash Flow'!AH349","v":45774.855000000025},{"$f":"'Investor LLC Cash Flow'!AI349","v":30528.855000000014},{"$f":"'Investor LLC Cash Flow'!AJ349","v":30325.590000000015},{"$f":"'Investor LLC Cash Flow'!AK349","v":30325.590000000015},{"$f":"'Investor LLC Cash Flow'!AL349","v":30325.590000000015},{"$f":"'Investor LLC Cash Flow'!AM349","v":26167.590000000011},{"$f":"'Investor LLC Cash Flow'!AN349","v":25557.795000000009},{"$f":"'Investor LLC Cash Flow'!AO349","v":25557.795000000009},{"$f":"'Investor LLC Cash Flow'!AP349","v":25557.795000000009},{"$f":"'Investor LLC Cash Flow'!AQ349","v":13083.795000000006},{"$f":"'Investor LLC Cash Flow'!AR349","v":12474.000000000005},{"$f":"'Investor LLC Cash Flow'!AS349","v":12474.000000000005},{"$f":"'Investor LLC Cash Flow'!AT349","v":12474.000000000005},{"$f":"'Investor LLC Cash Flow'!AU349","v":0},{"$f":"'Investor LLC Cash Flow'!AV349","v":0},{"$f":"'Investor LLC Cash Flow'!AW349","v":0},{"$f":"'Investor LLC Cash Flow'!AX349","v":0},{"$f":"'Investor LLC Cash Flow'!AY349","v":0},{"$f":"'Investor LLC Cash Flow'!AZ349","v":0},{"$f":"'Investor LLC Cash Flow'!BA349","v":0},{"$f":"'Investor LLC Cash Flow'!BB349","v":0},{"$f":"'Investor LLC Cash Flow'!BC349","v":0},{"$f":"'Investor LLC Cash Flow'!BD349","v":0},{"$f":"'Investor LLC Cash Flow'!BE349","v":0},{"$f":"'Investor LLC Cash Flow'!BF349","v":0},{"$f":"'Investor LLC Cash Flow'!BG349","v":0},{"$f":"'Investor LLC Cash Flow'!BH349","v":0},{"$f":"'Investor LLC Cash Flow'!BI349","v":0},{"$f":"'Investor LLC Cash Flow'!BJ349","v":0},{"$f":"'Investor LLC Cash Flow'!BK349","v":0},{"$f":"'Investor LLC Cash Flow'!BL349","v":0},{"$f":"'Investor LLC Cash Flow'!BM349","v":0},{"$f":"'Investor LLC Cash Flow'!BN349","v":0},{"$f":"'Investor LLC Cash Flow'!BO349","v":0},{"$f":"'Investor LLC Cash Flow'!BP349","v":0},{"$f":"'Investor LLC Cash Flow'!BQ349","v":0},{"$f":"'Investor LLC Cash Flow'!BR349","v":0},{"$f":"'Investor LLC Cash Flow'!BS349","v":0},{"$f":"'Investor LLC Cash Flow'!BT349","v":0},{"$f":"'Investor LLC Cash Flow'!BU349","v":0},{"$f":"'Investor LLC Cash Flow'!BV349","v":0},{"$f":"'Investor LLC Cash Flow'!BW349","v":0},{"$f":"'Investor LLC Cash Flow'!BX349","v":0},{"$f":"'Investor LLC Cash Flow'!BY349","v":0},{"$f":"'Investor LLC Cash Flow'!BZ349","v":0},{"$f":"'Investor LLC Cash Flow'!CA349","v":0},{"$f":"'Investor LLC Cash Flow'!CB349","v":0},{"$f":"'Investor LLC Cash Flow'!CC349","v":0},{"$f":"'Investor LLC Cash Flow'!CD349","v":0},{"$f":"'Investor LLC Cash Flow'!CE349","v":0},{"$f":"'Investor LLC Cash Flow'!CF349","v":0},{"$f":"'Investor LLC Cash Flow'!CG349","v":0},{"$f":"'Investor LLC Cash Flow'!CH349","v":0},{"$f":"'Investor LLC Cash Flow'!CI349","v":0},{"$f":"'Investor LLC Cash Flow'!CJ349","v":0},{"$f":"'Investor LLC Cash Flow'!CK349","v":0},{"$f":"'Investor LLC Cash Flow'!CL349","v":0},{"$f":"'Investor LLC Cash Flow'!CM349","v":0},{"$f":"'Investor LLC Cash Flow'!CN349","v":0},{"$f":"'Investor LLC Cash Flow'!CO349","v":0},{"$f":"'Investor LLC Cash Flow'!CP349","v":0},{"$f":"'Investor LLC Cash Flow'!CQ349","v":0},{"$f":"'Investor LLC Cash Flow'!CR349","v":0},{"$f":"'Investor LLC Cash Flow'!CS349","v":0},{"$f":"'Investor LLC Cash Flow'!CT349","v":0},{"$f":"'Investor LLC Cash Flow'!CU349","v":0},{"$f":"'Investor LLC Cash Flow'!CV349","v":0},{"$f":"'Investor LLC Cash Flow'!CW349","v":0},{"$f":"'Investor LLC Cash Flow'!CX349","v":0},{"$f":"'Investor LLC Cash Flow'!CY349","v":0},{"$f":"'Investor LLC Cash Flow'!CZ349","v":0},{"$f":"'Investor LLC Cash Flow'!DA349","v":0},{"$f":"'Investor LLC Cash Flow'!DB349","v":0},{"$f":"'Investor LLC Cash Flow'!DC349","v":0},{"$f":"'Investor LLC Cash Flow'!DD349","v":0},{"$f":"'Investor LLC Cash Flow'!DE349","v":0},{"$f":"'Investor LLC Cash Flow'!DF349","v":0},{"$f":"'Investor LLC Cash Flow'!DG349","v":0},{"$f":"'Investor LLC Cash Flow'!DH349","v":0},{"$f":"'Investor LLC Cash Flow'!DI349","v":0},{"$f":"'Investor LLC Cash Flow'!DJ349","v":0},{"$f":"'Investor LLC Cash Flow'!DK349","v":0},{"$f":"'Investor LLC Cash Flow'!DL349","v":0},{"$f":"'Investor LLC Cash Flow'!DM349","v":0},{"$f":"'Investor LLC Cash Flow'!DN349","v":0},{"$f":"'Investor LLC Cash Flow'!DO349","v":0},{"$f":"'Investor LLC Cash Flow'!DP349","v":0},{"$f":"'Investor LLC Cash Flow'!DQ349","v":0},{"$f":"'Investor LLC Cash Flow'!DR349","v":0},{"$f":"'Investor LLC Cash Flow'!DS349","v":0},{"$f":"'Investor LLC Cash Flow'!DT349","v":0},{"$f":"'Investor LLC Cash Flow'!DU349","v":0},{"$f":"'Investor LLC Cash Flow'!DV349","v":0},{"$f":"'Investor LLC Cash Flow'!DW349","v":0},{"$f":"'Investor LLC Cash Flow'!DX349","v":0},{"$f":"'Investor LLC Cash Flow'!DY349","v":0},{"$f":"'Investor LLC Cash Flow'!DZ349","v":0},{"$f":"'Investor LLC Cash Flow'!EA349","v":0},{"$f":"'Investor LLC Cash Flow'!EB349","v":0},{"$f":"'Investor LLC Cash Flow'!EC349","v":0},{"$f":"'Investor LLC Cash Flow'!ED349","v":0},{"$f":"'Investor LLC Cash Flow'!EE349","v":0},{"$f":"'Investor LLC Cash Flow'!EF349","v":0},{"$f":"'Investor LLC Cash Flow'!EG349","v":0}]
[null,null,"179D - Energy Efficiency Deduction",null,null,null,null,null,null,null,475000,null,{"$f":"'Investor LLC Cash Flow'!M355","v":0},{"$f":"'Investor LLC Cash Flow'!N355","v":0},{"$f":"'Investor LLC Cash Flow'!O355","v":0},{"$f":"'Investor LLC Cash Flow'!P355","v":0},{"$f":"'Investor LLC Cash Flow'!Q355","v":0},{"$f":"'Investor LLC Cash Flow'!R355","v":0},{"$f":"'Investor LLC Cash Flow'!S355","v":0},{"$f":"'Investor LLC Cash Flow'!T355","v":475000},{"$f":"'Investor LLC Cash Flow'!U355","v":0},{"$f":"'Investor LLC Cash Flow'!V355","v":0},{"$f":"'Investor LLC Cash Flow'!W355","v":0},{"$f":"'Investor LLC Cash Flow'!X355","v":0},{"$f":"'Investor LLC Cash Flow'!Y355","v":0},{"$f":"'Investor LLC Cash Flow'!Z355","v":0},{"$f":"'Investor LLC Cash Flow'!AA355","v":0},{"$f":"'Investor LLC Cash Flow'!AB355","v":0},{"$f":"'Investor LLC Cash Flow'!AC355","v":0},{"$f":"'Investor LLC Cash Flow'!AD355","v":0},{"$f":"'Investor LLC Cash Flow'!AE355","v":0},{"$f":"'Investor LLC Cash Flow'!AF355","v":0},{"$f":"'Investor LLC Cash Flow'!AG355","v":0},{"$f":"'Investor LLC Cash Flow'!AH355","v":0},{"$f":"'Investor LLC Cash Flow'!AI355","v":0},{"$f":"'Investor LLC Cash Flow'!AJ355","v":0},{"$f":"'Investor LLC Cash Flow'!AK355","v":0},{"$f":"'Investor LLC Cash Flow'!AL355","v":0},{"$f":"'Investor LLC Cash Flow'!AM355","v":0},{"$f":"'Investor LLC Cash Flow'!AN355","v":0},{"$f":"'Investor LLC Cash Flow'!AO355","v":0},{"$f":"'Investor LLC Cash Flow'!AP355","v":0},{"$f":"'Investor LLC Cash Flow'!AQ355","v":0},{"$f":"'Investor LLC Cash Flow'!AR355","v":0},{"$f":"'Investor LLC Cash Flow'!AS355","v":0},{"$f":"'Investor LLC Cash Flow'!AT355","v":0},{"$f":"'Investor LLC Cash Flow'!AU355","v":0},{"$f":"'Investor LLC Cash Flow'!AV355","v":0},{"$f":"'Investor LLC Cash Flow'!AW355","v":0},{"$f":"'Investor LLC Cash Flow'!AX355","v":0},{"$f":"'Investor LLC Cash Flow'!AY355","v":0},{"$f":"'Investor LLC Cash Flow'!AZ355","v":0},{"$f":"'Investor LLC Cash Flow'!BA355","v":0},{"$f":"'Investor LLC Cash Flow'!BB355","v":0},{"$f":"'Investor LLC Cash Flow'!BC355","v":0},{"$f":"'Investor LLC Cash Flow'!BD355","v":0},{"$f":"'Investor LLC Cash Flow'!BE355","v":0},{"$f":"'Investor LLC Cash Flow'!BF355","v":0},{"$f":"'Investor LLC Cash Flow'!BG355","v":0},{"$f":"'Investor LLC Cash Flow'!BH355","v":0},{"$f":"'Investor LLC Cash Flow'!BI355","v":0},{"$f":"'Investor LLC Cash Flow'!BJ355","v":0},{"$f":"'Investor LLC Cash Flow'!BK355","v":0},{"$f":"'Investor LLC Cash Flow'!BL355","v":0},{"$f":"'Investor LLC Cash Flow'!BM355","v":0},{"$f":"'Investor LLC Cash Flow'!BN355","v":0},{"$f":"'Investor LLC Cash Flow'!BO355","v":0},{"$f":"'Investor LLC Cash Flow'!BP355","v":0},{"$f":"'Investor LLC Cash Flow'!BQ355","v":0},{"$f":"'Investor LLC Cash Flow'!BR355","v":0},{"$f":"'Investor LLC Cash Flow'!BS355","v":0},{"$f":"'Investor LLC Cash Flow'!BT355","v":0},{"$f":"'Investor LLC Cash Flow'!BU355","v":0},{"$f":"'Investor LLC Cash Flow'!BV355","v":0},{"$f":"'Investor LLC Cash Flow'!BW355","v":0},{"$f":"'Investor LLC Cash Flow'!BX355","v":0},{"$f":"'Investor LLC Cash Flow'!BY355","v":0},{"$f":"'Investor LLC Cash Flow'!BZ355","v":0},{"$f":"'Investor LLC Cash Flow'!CA355","v":0},{"$f":"'Investor LLC Cash Flow'!CB355","v":0},{"$f":"'Investor LLC Cash Flow'!CC355","v":0},{"$f":"'Investor LLC Cash Flow'!CD355","v":0},{"$f":"'Investor LLC Cash Flow'!CE355","v":0},{"$f":"'Investor LLC Cash Flow'!CF355","v":0},{"$f":"'Investor LLC Cash Flow'!CG355","v":0},{"$f":"'Investor LLC Cash Flow'!CH355","v":0},{"$f":"'Investor LLC Cash Flow'!CI355","v":0},{"$f":"'Investor LLC Cash Flow'!CJ355","v":0},{"$f":"'Investor LLC Cash Flow'!CK355","v":0},{"$f":"'Investor LLC Cash Flow'!CL355","v":0},{"$f":"'Investor LLC Cash Flow'!CM355","v":0},{"$f":"'Investor LLC Cash Flow'!CN355","v":0},{"$f":"'Investor LLC Cash Flow'!CO355","v":0},{"$f":"'Investor LLC Cash Flow'!CP355","v":0},{"$f":"'Investor LLC Cash Flow'!CQ355","v":0},{"$f":"'Investor LLC Cash Flow'!CR355","v":0},{"$f":"'Investor LLC Cash Flow'!CS355","v":0},{"$f":"'Investor LLC Cash Flow'!CT355","v":0},{"$f":"'Investor LLC Cash Flow'!CU355","v":0},{"$f":"'Investor LLC Cash Flow'!CV355","v":0},{"$f":"'Investor LLC Cash Flow'!CW355","v":0},{"$f":"'Investor LLC Cash Flow'!CX355","v":0},{"$f":"'Investor LLC Cash Flow'!CY355","v":0},{"$f":"'Investor LLC Cash Flow'!CZ355","v":0},{"$f":"'Investor LLC Cash Flow'!DA355","v":0},{"$f":"'Investor LLC Cash Flow'!DB355","v":0},{"$f":"'Investor LLC Cash Flow'!DC355","v":0},{"$f":"'Investor LLC Cash Flow'!DD355","v":0},{"$f":"'Investor LLC Cash Flow'!DE355","v":0},{"$f":"'Investor LLC Cash Flow'!DF355","v":0},{"$f":"'Investor LLC Cash Flow'!DG355","v":0},{"$f":"'Investor LLC Cash Flow'!DH355","v":0},{"$f":"'Investor LLC Cash Flow'!DI355","v":0},{"$f":"'Investor LLC Cash Flow'!DJ355","v":0},{"$f":"'Investor LLC Cash Flow'!DK355","v":0},{"$f":"'Investor LLC Cash Flow'!DL355","v":0},{"$f":"'Investor LLC Cash Flow'!DM355","v":0},{"$f":"'Investor LLC Cash Flow'!DN355","v":0},{"$f":"'Investor LLC Cash Flow'!DO355","v":0},{"$f":"'Investor LLC Cash Flow'!DP355","v":0},{"$f":"'Investor LLC Cash Flow'!DQ355","v":0},{"$f":"'Investor LLC Cash Flow'!DR355","v":0},{"$f":"'Investor LLC Cash Flow'!DS355","v":0},{"$f":"'Investor LLC Cash Flow'!DT355","v":0},{"$f":"'Investor LLC Cash Flow'!DU355","v":0},{"$f":"'Investor LLC Cash Flow'!DV355","v":0},{"$f":"'Investor LLC Cash Flow'!DW355","v":0},{"$f":"'Investor LLC Cash Flow'!DX355","v":0},{"$f":"'Investor LLC Cash Flow'!DY355","v":0},{"$f":"'Investor LLC Cash Flow'!DZ355","v":0},{"$f":"'Investor LLC Cash Flow'!EA355","v":0},{"$f":"'Investor LLC Cash Flow'!EB355","v":0},{"$f":"'Investor LLC Cash Flow'!EC355","v":0},{"$f":"'Investor LLC Cash Flow'!ED355","v":0},{"$f":"'Investor LLC Cash Flow'!EE355","v":0},{"$f":"'Investor LLC Cash Flow'!EF355","v":0},{"$f":"'Investor LLC Cash Flow'!EG355","v":0}]
[null,null,"EBIT",null,null,null,null,null,null,null,11117767.761202198,null,{"$f":"M26-M27-M28","v":0},{"$f":"N26-N27-N28","v":0},0,0,0,0,0,-468335.24126257258,121695.39470771562,123594.74690520168,-1321780.5562973099,47267.032966189734,105867.95246989478,140542.74308157392,78374.337739474184,22769.438073202415,82277.7621653448,117646.8908938401,112151.71125453537,54897.478010283579,115339.19813838524,151408.90288118407,130962.86973844585,72200.099042544141,133601.96490790695,170378.41602526495,138201.1125131158,78860.742768581928,141250.28469073732,178739.57844086573,154220.24155984662,93877.77163284678,157283.32357797155,195491.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ26-BZ27-BZ28","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Taxes on EBIT",null,null,null,{"$f":"'Tax Inputs'!F22","v":0.21},null,null,null,{"$f":"SUM(L31:XFD31)","v":2334731.2298524617},null,{"$f":"M29*$G$31","v":0},{"$f":"N29*$G$31","v":0},0,0,0,0,0,-98350.400665140245,25556.032888620281,25954.896850092351,-277573.9168224351,9926.0769228998433,22232.270018677904,29513.976047130524,16458.610925289577,4781.5819953725068,17278.330054722406,24705.847087706421,23551.859363452426,11528.47038215955,24221.231609060898,31795.869605048654,27502.202645073627,15162.020798934269,28056.412630660459,35779.467365305638,29022.233627754318,16560.755981402202,29662.559785054837,37535.311472581801,32386.250727567789,19714.332042897822,33029.497951374025,41053.209807285231,35762.787310858192,22748.523934819154,36283.175826367689,44459.092569388173,36404.517189690348,23172.045109978146,36932.485735624519,45261.832026733951,37059.314321049482,23604.636788946507,37597.353052194718,46081.331868527173,37727.462109891239,24046.505029479165,38278.173422830048,46917.964364148378,38409.250516145905,24497.860849099608,38975.353052061029,47772.110577437823,39104.976215783739,24958.920350934062,39689.308994337938,48644.160586597514,39814.942766050321,25429.904852883494,40420.469454468526,49534.513709864397,40539.460774985302,25911.041020225384,41169.274096592744,{"$f":"BZ29*$G$31","v":50443.578737112286},41278.848075339745,25668.072308262377,40826.269688686305,50253.637251661639,40906.999685366238,25769.917538032121,41578.431982178241,51167.847430283167,41643.315955945378,26248.88067974964,42348.630514905257,52101.048797484022,42394.48638494849,26737.937092635879,43137.324090188093,53053.660280342112,43160.829121742237,27237.31165547248,43944.983753482396,54026.110624647066,43942.669567848774,15290.020540417028,8358.0610701700516,17421.333963171455,11537.2834858441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"After-tax Cash Flow with Full Utilization of Tax Deductions",null,null,null,null,null,null,null,null,null,{"$f":"M19-M31","v":0},{"$f":"N19-N31","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3748151.6530974321,-726602.13818090491,-725101.64994489087,1820251.8605251261,87154.556043289922,133449.28245121692,160842.36703444342,139449.32681418466,94076.016077829961,141087.59211062244,169029.20380613374,135120.01189108298,89143.862628124058,136892.82152932437,165387.88827613546,133989.52209337224,87363.668243609878,135871.14227724652,164924.53865995933,135346.46888536148,87857.781787179731,137145.51990568248,166762.06196828396,134917.78583227884,86637.439589948961,136727.82562659751,166912.26546550161,134536.19988370463,85577.78051670063,136493.85191824037,167250.87204674602,136950.32657073988,87171.026842298743,138936.49395782559,170270.70143390392,139413.61101728139,88798.395539370205,141437.66148206583,173353.58179112605,141927.11936578134,90460.661777564499,143998.84287636064,176500.91356036771,144491.94241788224,92158.619384708058,146621.56624346771,179714.1302675042,147109.1962403293,93893.081320180529,149307.40050250938,182994.69934958115,149780.02278657028,95664.880160847431,152057.95651919112,186344.12300377557,152505.59053446853,97474.86859989549,154874.88826813461,{"$f":"BZ19-BZ31","v":189763.93905866053},155287.09514056382,96560.843445367995,153584.53835267707,189049.39728006045,153888.23691161585,96943.975500216082,156414.1012662896,192488.56890439859,156658.18859617549,98745.789223820087,159311.51479416739,195999.18357148752,159484.02021004434,100585.57287229688,162278.50491070759,199582.81724509655,162366.92860083986,102464.172418206,165316.84364405283,203241.08282605326,165308.13789809775,57519.601080616441,31442.22974016353,65537.399194787868,43402.161684842096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"AT Cash Flow"]
[null,null,"Hypothetical IRR with Full Tax Benefit Utilization",null,null,null,{"$f":"IFERROR(IRR(M33:EG33),FALSE)","v":1.1036618267048937E-2},{"$f":"(1+G34)^4-1","v":4.4882706908681236E-2}]
[]
[null,null,"After-tax Cash Flow without ITC Benefit",null,null,null,null,null,null,null,null,null,{"$f":"M33-M17-M18","v":0},{"$f":"N33-N17-N18","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3815906.6530974321,-726602.13818090491,-725101.64994489087,-159748.13947487436,87154.556043289922,133449.28245121692,160842.36703444342,139449.32681418466,94076.016077829961,141087.59211062244,169029.20380613374,135120.01189108298,89143.862628124058,136892.82152932437,165387.88827613546,133989.52209337224,87363.668243609878,135871.14227724652,164924.53865995933,135346.46888536148,87857.781787179731,137145.51990568248,166762.06196828396,134917.78583227884,86637.439589948961,136727.82562659751,166912.26546550161,134536.19988370463,85577.78051670063,136493.85191824037,167250.87204674602,136950.32657073988,87171.026842298743,138936.49395782559,170270.70143390392,139413.61101728139,88798.395539370205,141437.66148206583,173353.58179112605,141927.11936578134,90460.661777564499,143998.84287636064,176500.91356036771,144491.94241788224,92158.619384708058,146621.56624346771,179714.1302675042,147109.1962403293,93893.081320180529,149307.40050250938,182994.69934958115,149780.02278657028,95664.880160847431,152057.95651919112,186344.12300377557,152505.59053446853,97474.86859989549,154874.88826813461,{"$f":"BZ33-BZ17-BZ18","v":189763.93905866053},155287.09514056382,96560.843445367995,153584.53835267707,189049.39728006045,153888.23691161585,96943.975500216082,156414.1012662896,192488.56890439859,156658.18859617549,98745.789223820087,159311.51479416739,195999.18357148752,159484.02021004434,100585.57287229688,162278.50491070759,199582.81724509655,162366.92860083986,102464.172418206,165316.84364405283,203241.08282605326,165308.13789809775,57519.601080616441,31442.22974016353,65537.399194787868,43402.161684842096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hypothetical IRR with Full Tax Benefit Utilization",null,null,null,{"$f":"IFERROR(IRR(M36:EG36),FALSE)","v":4.7093995361078278E-3},{"$f":"(1+G37)^4-1","v":1.8971087088874183E-2}]
[]
[null,"Analysis of PTC versus ITC"]
[null,null,"PTC Period",null,null,null,null,null,null,null,null,null,{"$f":"'Investor LLC Cash Flow'!M245","v":0},{"$f":"'Investor LLC Cash Flow'!N245","v":0},{"$f":"'Investor LLC Cash Flow'!O245","v":0},{"$f":"'Investor LLC Cash Flow'!P245","v":0},{"$f":"'Investor LLC Cash Flow'!Q245","v":0},{"$f":"'Investor LLC Cash Flow'!R245","v":0},{"$f":"'Investor LLC Cash Flow'!S245","v":0},{"$f":"'Investor LLC Cash Flow'!T245","v":1},{"$f":"'Investor LLC Cash Flow'!U245","v":1},{"$f":"'Investor LLC Cash Flow'!V245","v":1},{"$f":"'Investor LLC Cash Flow'!W245","v":1},{"$f":"'Investor LLC Cash Flow'!X245","v":1},{"$f":"'Investor LLC Cash Flow'!Y245","v":1},{"$f":"'Investor LLC Cash Flow'!Z245","v":1},{"$f":"'Investor LLC Cash Flow'!AA245","v":1},{"$f":"'Investor LLC Cash Flow'!AB245","v":1},{"$f":"'Investor LLC Cash Flow'!AC245","v":1},{"$f":"'Investor LLC Cash Flow'!AD245","v":1},{"$f":"'Investor LLC Cash Flow'!AE245","v":1},{"$f":"'Investor LLC Cash Flow'!AF245","v":1},{"$f":"'Investor LLC Cash Flow'!AG245","v":1},{"$f":"'Investor LLC Cash Flow'!AH245","v":1},{"$f":"'Investor LLC Cash Flow'!AI245","v":1},{"$f":"'Investor LLC Cash Flow'!AJ245","v":1},{"$f":"'Investor LLC Cash Flow'!AK245","v":1},{"$f":"'Investor LLC Cash Flow'!AL245","v":1},{"$f":"'Investor LLC Cash Flow'!AM245","v":1},{"$f":"'Investor LLC Cash Flow'!AN245","v":1},{"$f":"'Investor LLC Cash Flow'!AO245","v":1},{"$f":"'Investor LLC Cash Flow'!AP245","v":1},{"$f":"'Investor LLC Cash Flow'!AQ245","v":1},{"$f":"'Investor LLC Cash Flow'!AR245","v":1},{"$f":"'Investor LLC Cash Flow'!AS245","v":1},{"$f":"'Investor LLC Cash Flow'!AT245","v":1},{"$f":"'Investor LLC Cash Flow'!AU245","v":1},{"$f":"'Investor LLC Cash Flow'!AV245","v":1},{"$f":"'Investor LLC Cash Flow'!AW245","v":1},{"$f":"'Investor LLC Cash Flow'!AX245","v":1},{"$f":"'Investor LLC Cash Flow'!AY245","v":1},{"$f":"'Investor LLC Cash Flow'!AZ245","v":1},{"$f":"'Investor LLC Cash Flow'!BA245","v":1},{"$f":"'Investor LLC Cash Flow'!BB245","v":1},{"$f":"'Investor LLC Cash Flow'!BC245","v":1},{"$f":"'Investor LLC Cash Flow'!BD245","v":1},{"$f":"'Investor LLC Cash Flow'!BE245","v":1},{"$f":"'Investor LLC Cash Flow'!BF245","v":1},{"$f":"'Investor LLC Cash Flow'!BG245","v":1},{"$f":"'Investor LLC Cash Flow'!BH245","v":0},{"$f":"'Investor LLC Cash Flow'!BI245","v":0},{"$f":"'Investor LLC Cash Flow'!BJ245","v":0},{"$f":"'Investor LLC Cash Flow'!BK245","v":0},{"$f":"'Investor LLC Cash Flow'!BL245","v":0},{"$f":"'Investor LLC Cash Flow'!BM245","v":0},{"$f":"'Investor LLC Cash Flow'!BN245","v":0},{"$f":"'Investor LLC Cash Flow'!BO245","v":0},{"$f":"'Investor LLC Cash Flow'!BP245","v":0},{"$f":"'Investor LLC Cash Flow'!BQ245","v":0},{"$f":"'Investor LLC Cash Flow'!BR245","v":0},{"$f":"'Investor LLC Cash Flow'!BS245","v":0},{"$f":"'Investor LLC Cash Flow'!BT245","v":0},{"$f":"'Investor LLC Cash Flow'!BU245","v":0},{"$f":"'Investor LLC Cash Flow'!BV245","v":0},{"$f":"'Investor LLC Cash Flow'!BW245","v":0},{"$f":"'Investor LLC Cash Flow'!BX245","v":0},{"$f":"'Investor LLC Cash Flow'!BY245","v":0},{"$f":"'Investor LLC Cash Flow'!BZ245","v":0},{"$f":"'Investor LLC Cash Flow'!CA245","v":0},{"$f":"'Investor LLC Cash Flow'!CB245","v":0},{"$f":"'Investor LLC Cash Flow'!CC245","v":0},{"$f":"'Investor LLC Cash Flow'!CD245","v":0},{"$f":"'Investor LLC Cash Flow'!CE245","v":0},{"$f":"'Investor LLC Cash Flow'!CF245","v":0},{"$f":"'Investor LLC Cash Flow'!CG245","v":0},{"$f":"'Investor LLC Cash Flow'!CH245","v":0},{"$f":"'Investor LLC Cash Flow'!CI245","v":0},{"$f":"'Investor LLC Cash Flow'!CJ245","v":0},{"$f":"'Investor LLC Cash Flow'!CK245","v":0},{"$f":"'Investor LLC Cash Flow'!CL245","v":0},{"$f":"'Investor LLC Cash Flow'!CM245","v":0},{"$f":"'Investor LLC Cash Flow'!CN245","v":0},{"$f":"'Investor LLC Cash Flow'!CO245","v":0},{"$f":"'Investor LLC Cash Flow'!CP245","v":0},{"$f":"'Investor LLC Cash Flow'!CQ245","v":0},{"$f":"'Investor LLC Cash Flow'!CR245","v":0},{"$f":"'Investor LLC Cash Flow'!CS245","v":0},{"$f":"'Investor LLC Cash Flow'!CT245","v":0},{"$f":"'Investor LLC Cash Flow'!CU245","v":0},{"$f":"'Investor LLC Cash Flow'!CV245","v":0},{"$f":"'Investor LLC Cash Flow'!CW245","v":0},{"$f":"'Investor LLC Cash Flow'!CX245","v":0},{"$f":"'Investor LLC Cash Flow'!CY245","v":0},{"$f":"'Investor LLC Cash Flow'!CZ245","v":0},{"$f":"'Investor LLC Cash Flow'!DA245","v":0},{"$f":"'Investor LLC Cash Flow'!DB245","v":0},{"$f":"'Investor LLC Cash Flow'!DC245","v":0},{"$f":"'Investor LLC Cash Flow'!DD245","v":0},{"$f":"'Investor LLC Cash Flow'!DE245","v":0},{"$f":"'Investor LLC Cash Flow'!DF245","v":0},{"$f":"'Investor LLC Cash Flow'!DG245","v":0},{"$f":"'Investor LLC Cash Flow'!DH245","v":0},{"$f":"'Investor LLC Cash Flow'!DI245","v":0},{"$f":"'Investor LLC Cash Flow'!DJ245","v":0},{"$f":"'Investor LLC Cash Flow'!DK245","v":0},{"$f":"'Investor LLC Cash Flow'!DL245","v":0},{"$f":"'Investor LLC Cash Flow'!DM245","v":0},{"$f":"'Investor LLC Cash Flow'!DN245","v":0},{"$f":"'Investor LLC Cash Flow'!DO245","v":0},{"$f":"'Investor LLC Cash Flow'!DP245","v":0},{"$f":"'Investor LLC Cash Flow'!DQ245","v":0},{"$f":"'Investor LLC Cash Flow'!DR245","v":0},{"$f":"'Investor LLC Cash Flow'!DS245","v":0},{"$f":"'Investor LLC Cash Flow'!DT245","v":0},{"$f":"'Investor LLC Cash Flow'!DU245","v":0},{"$f":"'Investor LLC Cash Flow'!DV245","v":0},{"$f":"'Investor LLC Cash Flow'!DW245","v":0},{"$f":"'Investor LLC Cash Flow'!DX245","v":0},{"$f":"'Investor LLC Cash Flow'!DY245","v":0},{"$f":"'Investor LLC Cash Flow'!DZ245","v":0},{"$f":"'Investor LLC Cash Flow'!EA245","v":0},{"$f":"'Investor LLC Cash Flow'!EB245","v":0},{"$f":"'Investor LLC Cash Flow'!EC245","v":0},{"$f":"'Investor LLC Cash Flow'!ED245","v":0},{"$f":"'Investor LLC Cash Flow'!EE245","v":0},{"$f":"'Investor LLC Cash Flow'!EF245","v":0},{"$f":"'Investor LLC Cash Flow'!EG245","v":0},{"$f":"'Investor LLC Cash Flow'!EH245","v":0}]
[]
[null,null,"ITC After-tax Cash Flow with Full Utilization of Tax Deductions Pasted",null,null,null,null,null,null,null,{"$f":"SUM(L42:XFD42)","v":1044025.0189645232},null,0,0,0,-15000,0,0,-874277.82905244525,-1078754.1013540686,-313960.77078124421,-306774.87830265547,-324413.81378297444,33467.977820917018,16479.054976871739,44781.916159741755,78336.079993626598,41647.277071772951,24328.241688147107,53090.677243636172,94300.871923103783,51779.234710222008,34123.62829314491,63353.239898133317,103570.64025193479,56330.315632896891,38331.552648931043,68036.070269892109,107666.51986285043,62467.269298253246,44118.634664939353,74305.918768881078,115711.74470124947,69634.377354843411,50929.023881509922,81607.067685825532,123797.41602853136,72470.653461057489,53401.5992389069,84578.531000832416,126059.82723545047,73822.90210788355,54383.02784834709,86067.113194737365,128364.21796637331,75200.6633282736,55382.709648606084,87582.353946753734,130711.37657783982,40968.602663384692,16109.930144763022,40074.11808091533,42907.764144093744,18562.540359764502,16341.329774563495,40663.125054617194,43538.996742005264,18830.343306643645,16575.911717518553,41260.649751429759,44179.375268206204,19101.865815602097,16813.715328459544,41866.811098776161,44829.027965475871,19377.155077586896,17054.78030533198,42481.729553032565,45488.084742756524,19656.258738140445,17299.146686988483,43105.5271149658,46156.677192584182,19939.224896693075,17546.854850728952,43738.327345180041,46834.938608556578,20226.102105620324,17797.945509577617,44380.255379565875,47523.004002831993,20516.939369054588,18052.45970928618,45031.437944744946,48221.010123652348,20811.786141440614,18310.438825051984,45692.003373503132,48929.095472884408,21110.692325823828,18571.924557939834,46362.081620204925,34146.697063046864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ITC AT Cash Flow"]
[null,null,"PTC After-tax Cash Flow with Full Utilization of Tax Deductions Pasted",null,null,null,null,null,null,null,{"$f":"SUM(L43:XFD43)","v":1262467.6850538347},null,0,0,0,-15000,0,0,-874277.82905244525,-1078754.1013540686,-313960.77078124421,-306774.87830265547,-322176.3597039826,36612.585133732253,20047.41063527223,52450.197306447051,85685.117017225333,44870.108447096027,27985.362412676965,60949.711652697319,101832.7208129612,55082.236020254612,37871.722170026253,71407.772675579065,111289.84856691305,59715.481154621841,42172.882691903971,76290.964559214626,115577.74828516642,65936.642917533536,48055.520181618063,82766.158687291216,123819.76985048875,73190.053800473965,54963.841873727906,90277.761333549352,132107.13334566218,76114.779569514663,57536.785837896474,93464.913545265765,134576.25393857955,77557.678119536184,58621.079785619993,95174.550031320818,137092.49608002801,79028.344215837991,59726.185763423076,96916.343938476071,139656.7760376053,40968.602663384692,16109.930144763022,40074.11808091533,42907.764144093744,18562.540359764502,16341.329774563495,40663.125054617194,43538.996742005264,18830.343306643645,16575.911717518553,41260.649751429759,44179.375268206204,19101.865815602097,16813.715328459544,41866.811098776161,44829.027965475871,19377.155077586896,17054.78030533198,42481.729553032565,45488.084742756524,19656.258738140445,17299.146686988483,43105.5271149658,46156.677192584182,19939.224896693075,17546.854850728952,43738.327345180041,46834.938608556578,20226.102105620324,17797.945509577617,44380.255379565875,47523.004002831993,20516.939369054588,18052.45970928618,45031.437944744946,48221.010123652348,20811.786141440614,18310.438825051984,45692.003373503132,48929.095472884408,21110.692325823828,18571.924557939834,46362.081620204925,34146.697063046864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"PTC AT Cash Flow"]
[]
[null,null,"ITC Pasted"]
[null,null,"PTC Pasted"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M40,M3,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31",{"$f":"IF(AS40,AS3,NA())","v":"2030-03-31"},"2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BY40,BY3,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DE40,DE3,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"ITC After-tax Cash Flow with Full Utilization of Tax Deductions",null,null,null,null,null,null,null,null,null,{"$f":"IF(M40,M42,NA())","v":{"$error":"#N/A"}},{"$f":"IF(N40,N42,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},-1078754.1013540686,-313960.77078124421,-306774.87830265547,-324413.81378297444,33467.977820917018,16479.054976871739,44781.916159741755,78336.079993626598,41647.277071772951,24328.241688147107,53090.677243636172,94300.871923103783,51779.234710222008,34123.62829314491,63353.239898133317,103570.64025193479,56330.315632896891,38331.552648931043,68036.070269892109,107666.51986285043,62467.269298253246,44118.634664939353,74305.918768881078,115711.74470124947,69634.377354843411,50929.023881509922,81607.067685825532,123797.41602853136,72470.653461057489,53401.5992389069,84578.531000832416,126059.82723545047,73822.90210788355,54383.02784834709,86067.113194737365,128364.21796637331,75200.6633282736,55382.709648606084,87582.353946753734,130711.37657783982,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BZ40,BZ42,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"PTC After-tax Cash Flow with Full Utilization of Tax Deductions",null,null,null,null,null,null,null,null,null,{"$f":"IF(M40,M43,NA())","v":{"$error":"#N/A"}},{"$f":"IF(N40,N43,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},-1078754.1013540686,-313960.77078124421,-306774.87830265547,-322176.3597039826,36612.585133732253,20047.41063527223,52450.197306447051,85685.117017225333,44870.108447096027,27985.362412676965,60949.711652697319,101832.7208129612,55082.236020254612,37871.722170026253,71407.772675579065,111289.84856691305,59715.481154621841,42172.882691903971,76290.964559214626,115577.74828516642,65936.642917533536,48055.520181618063,82766.158687291216,123819.76985048875,73190.053800473965,54963.841873727906,90277.761333549352,132107.13334566218,76114.779569514663,57536.785837896474,93464.913545265765,134576.25393857955,77557.678119536184,58621.079785619993,95174.550031320818,137092.49608002801,79028.344215837991,59726.185763423076,96916.343938476071,139656.7760376053,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BZ40,BZ43,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,"IRR with ITC",null,null,null,{"$f":"IRR(ITC_AT_Cash_Flow)","v":8.7692432505619422E-3},{"$f":"(1+G51)^4-1","v":3.5541074085072566E-2},null,null,{"$f":"SUM(L51:XFD51)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ITC Paste"]
[null,null,"IRR with PTC",null,null,null,{"$f":"IRR(PTC_AT_Cash_Flow)","v":1.06603025176919E-2},{"$f":"(1+G52)^4-1","v":4.3327921118412327E-2},null,null,{"$f":"SUM(L52:XFD52)","v":218442.66608931115},null,0,0,0,0,0,0,0,0,0,0,2237.4540789918638,3144.6073128152284,3568.3556584004905,7668.2811467052989,7349.0370235987393,3222.8313753230691,3657.120724529856,7859.0344090611525,7531.8488898574133,3303.0013100325968,3748.0938768813439,8054.5327774457555,7719.2083149782429,3385.1655217249504,3841.3300429729193,8254.8942893225139,7911.2284223160086,3469.3736192802967,3936.8855166787125,8460.2399184101378,8108.0251492392899,3555.6764456305514,4034.8179922179825,8670.6936477238178,8309.7173171308132,3644.1261084571811,4135.1865989895741,8886.382544433367,8516.426703129091,3734.7760116526347,4238.0519372728968,9107.4368365834507,8728.2781136546892,3827.6808875643896,4343.4761148169982,9333.9899917223374,8945.3994597654982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"PTC Paste"]
[]
[null,null,"Cash Flow Difference PTC - ITC",null,null,null,null,null,null,null,null,null,{"$f":"M43-M42","v":0},{"$f":"N43-N42","v":0},0,0,0,0,0,0,0,0,2237.4540789918392,3144.6073128152348,3568.3556584004909,7668.2811467052961,7349.0370235987357,3222.8313753230759,3657.1207245298574,7859.034409061147,7531.8488898574142,3303.0013100326032,3748.093876881343,8054.5327774457473,7719.2083149782557,3385.1655217249499,3841.3300429729279,8254.8942893225176,7911.228422315995,3469.3736192802899,3936.8855166787107,8460.2399184101378,8108.0251492392854,3555.6764456305536,4034.8179922179843,8670.6936477238196,8309.7173171308241,3644.1261084571743,4135.1865989895741,8886.3825444333488,8516.4267031290801,3734.7760116526333,4238.0519372729032,9107.4368365834525,8728.2781136546982,3827.680887564391,4343.4761148169928,9333.9899917223374,8945.3994597654819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ43-BZ42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"IRR on PTC versus ITC",null,null,null,{"$f":"IFERROR(IRR(M54:EH54),FALSE)","v":false},{"$f":"(1+G56)^4-1","v":0}]
[]
[null,"Taxes with NOL Carryforward"]
[null,null,"Taxes on EBIT",null,null,null,null,null,null,null,{"$f":"SUM(L59:XFD59)","v":2334731.2298524617},null,{"$f":"M31","v":0},{"$f":"N31","v":0},0,0,0,0,0,-98350.400665140245,25556.032888620281,25954.896850092351,-277573.9168224351,9926.0769228998433,22232.270018677904,29513.976047130524,16458.610925289577,4781.5819953725068,17278.330054722406,24705.847087706421,23551.859363452426,11528.47038215955,24221.231609060898,31795.869605048654,27502.202645073627,15162.020798934269,28056.412630660459,35779.467365305638,29022.233627754318,16560.755981402202,29662.559785054837,37535.311472581801,32386.250727567789,19714.332042897822,33029.497951374025,41053.209807285231,35762.787310858192,22748.523934819154,36283.175826367689,44459.092569388173,36404.517189690348,23172.045109978146,36932.485735624519,45261.832026733951,37059.314321049482,23604.636788946507,37597.353052194718,46081.331868527173,37727.462109891239,24046.505029479165,38278.173422830048,46917.964364148378,38409.250516145905,24497.860849099608,38975.353052061029,47772.110577437823,39104.976215783739,24958.920350934062,39689.308994337938,48644.160586597514,39814.942766050321,25429.904852883494,40420.469454468526,49534.513709864397,40539.460774985302,25911.041020225384,41169.274096592744,{"$f":"BZ31","v":50443.578737112286},41278.848075339745,25668.072308262377,40826.269688686305,50253.637251661639,40906.999685366238,25769.917538032121,41578.431982178241,51167.847430283167,41643.315955945378,26248.88067974964,42348.630514905257,52101.048797484022,42394.48638494849,26737.937092635879,43137.324090188093,53053.660280342112,43160.829121742237,27237.31165547248,43944.983753482396,54026.110624647066,43942.669567848774,15290.020540417028,8358.0610701700516,17421.333963171455,11537.2834858441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: ITC and PTC",null,null,null,null,null,null,null,{"$f":"SUM(L60:XFD60)","v":2047755.0000000005},null,{"$f":"M17+M18","v":0},{"$f":"N17+N18","v":0},0,0,0,0,0,67755,0,0,1980000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ17+BZ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes without Limitation",null,null,null,null,null,null,null,{"$f":"SUM(L61:XFD61)","v":286976.22985246114},null,{"$f":"M59-M60","v":0},{"$f":"N59-N60","v":0},0,0,0,0,0,-166105.40066514025,25556.032888620281,25954.896850092351,-2257573.9168224353,9926.0769228998433,22232.270018677904,29513.976047130524,16458.610925289577,4781.5819953725068,17278.330054722406,24705.847087706421,23551.859363452426,11528.47038215955,24221.231609060898,31795.869605048654,27502.202645073627,15162.020798934269,28056.412630660459,35779.467365305638,29022.233627754318,16560.755981402202,29662.559785054837,37535.311472581801,32386.250727567789,19714.332042897822,33029.497951374025,41053.209807285231,35762.787310858192,22748.523934819154,36283.175826367689,44459.092569388173,36404.517189690348,23172.045109978146,36932.485735624519,45261.832026733951,37059.314321049482,23604.636788946507,37597.353052194718,46081.331868527173,37727.462109891239,24046.505029479165,38278.173422830048,46917.964364148378,38409.250516145905,24497.860849099608,38975.353052061029,47772.110577437823,39104.976215783739,24958.920350934062,39689.308994337938,48644.160586597514,39814.942766050321,25429.904852883494,40420.469454468526,49534.513709864397,40539.460774985302,25911.041020225384,41169.274096592744,{"$f":"BZ59-BZ60","v":50443.578737112286},41278.848075339745,25668.072308262377,40826.269688686305,50253.637251661639,40906.999685366238,25769.917538032121,41578.431982178241,51167.847430283167,41643.315955945378,26248.88067974964,42348.630514905257,52101.048797484022,42394.48638494849,26737.937092635879,43137.324090188093,53053.660280342112,43160.829121742237,27237.31165547248,43944.983753482396,54026.110624647066,43942.669567848774,15290.020540417028,8358.0610701700516,17421.333963171455,11537.2834858441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening NOL Carryforard",null,null,null,null,null,null,null,null,null,{"$f":"L67","v":0},{"$f":"M67","v":0},0,0,0,0,0,0,132884.32053211221,107328.28764349193,81373.39079339958,1887432.5242513481,1877506.4473284483,1855274.1773097704,1825760.2012626398,1809301.5903373503,1804520.0083419778,1787241.6782872553,1762535.8311995489,1738983.9718360964,1727455.5014539368,1703234.2698448759,1671438.4002398273,1643936.1975947537,1628774.1767958195,1600717.7641651591,1564938.2967998534,1535916.0631720992,1519355.3071906969,1489692.7474056422,1452157.4359330605,1419771.1852054927,1400056.8531625948,1367027.3552112209,1325974.1454039356,1290211.3580930773,1267462.834158258,1231179.6583318904,1186720.5657625021,1150316.0485728118,1127144.0034628336,1090211.517727209,1044949.6857004751,1007890.3713794256,984285.73459047917,946688.38153828448,900607.04966975725,862879.58755986602,838833.08253038686,800554.9091075568,753636.94474340847,715227.69422726252,690729.83337816293,651754.48032610188,603982.36974866409,564877.39353288035,539918.47318194632,500229.1641876084,451585.00360101089,411770.06083496055,386340.15598207706,345919.68652760854,296385.17281774414,255845.71204275882,229934.67102253344,{"$f":"BY67","v":188765.3969259407},138321.81818882842,97042.970113488671,71374.897805226297,30548.628116539992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Carryforward without Limitation",null,null,null,null,null,null,null,{"$f":"SUM(L64:XFD64)","v":2423679.3174875756},null,{"$f":"MAX(-M61,0)","v":0},{"$f":"MAX(-N61,0)","v":0},0,0,0,0,0,166105.40066514025,0,0,2257573.9168224353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BZ61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Carryforward with Limitation",null,null,null,{"$f":"'Tax Inputs'!F23","v":0.8},null,null,null,{"$f":"SUM(L65:XFD65)","v":1938943.4539900606},null,{"$f":"M64*$G$65","v":0},{"$f":"N64*$G$65","v":0},0,0,0,0,0,132884.32053211221,0,0,1806059.1334579485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ64*$G$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Use of Carryforward",null,null,null,null,null,null,null,{"$f":"SUM(L66:XFD66)","v":1938943.4539900613},null,{"$f":"MIN(M63,MAX(M61,0))","v":0},{"$f":"MIN(N63,MAX(N61,0))","v":0},0,0,0,0,0,0,25556.032888620281,25954.896850092351,0,9926.0769228998433,22232.270018677904,29513.976047130524,16458.610925289577,4781.5819953725068,17278.330054722406,24705.847087706421,23551.859363452426,11528.47038215955,24221.231609060898,31795.869605048654,27502.202645073627,15162.020798934269,28056.412630660459,35779.467365305638,29022.233627754318,16560.755981402202,29662.559785054837,37535.311472581801,32386.250727567789,19714.332042897822,33029.497951374025,41053.209807285231,35762.787310858192,22748.523934819154,36283.175826367689,44459.092569388173,36404.517189690348,23172.045109978146,36932.485735624519,45261.832026733951,37059.314321049482,23604.636788946507,37597.353052194718,46081.331868527173,37727.462109891239,24046.505029479165,38278.173422830048,46917.964364148378,38409.250516145905,24497.860849099608,38975.353052061029,47772.110577437823,39104.976215783739,24958.920350934062,39689.308994337938,48644.160586597514,39814.942766050321,25429.904852883494,40420.469454468526,49534.513709864397,40539.460774985302,25911.041020225384,41169.274096592744,{"$f":"MIN(BZ63,MAX(BZ61,0))","v":50443.578737112286},41278.848075339745,25668.072308262377,40826.269688686305,30548.628116539992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing NOL Carryforward",null,null,null,null,null,null,null,{"$f":"SUM(L67:XFD67)","v":63374713.444191985},null,{"$f":"M63+M65-M66","v":0},{"$f":"N63+N65-N66","v":0},0,0,0,0,0,132884.32053211221,107328.28764349193,81373.39079339958,1887432.5242513481,1877506.4473284483,1855274.1773097704,1825760.2012626398,1809301.5903373503,1804520.0083419778,1787241.6782872553,1762535.8311995489,1738983.9718360964,1727455.5014539368,1703234.2698448759,1671438.4002398273,1643936.1975947537,1628774.1767958195,1600717.7641651591,1564938.2967998534,1535916.0631720992,1519355.3071906969,1489692.7474056422,1452157.4359330605,1419771.1852054927,1400056.8531625948,1367027.3552112209,1325974.1454039356,1290211.3580930773,1267462.834158258,1231179.6583318904,1186720.5657625021,1150316.0485728118,1127144.0034628336,1090211.517727209,1044949.6857004751,1007890.3713794256,984285.73459047917,946688.38153828448,900607.04966975725,862879.58755986602,838833.08253038686,800554.9091075568,753636.94474340847,715227.69422726252,690729.83337816293,651754.48032610188,603982.36974866409,564877.39353288035,539918.47318194632,500229.1641876084,451585.00360101089,411770.06083496055,386340.15598207706,345919.68652760854,296385.17281774414,255845.71204275882,229934.67102253344,188765.3969259407,{"$f":"BZ63+BZ65-BZ66","v":138321.81818882842},97042.970113488671,71374.897805226297,30548.628116539992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Taxes Paid",null,null,null,null,null,null,null,{"$f":"SUM(L69:XFD69)","v":771712.093349976},null,{"$f":"M61+M64-M66","v":0},{"$f":"N61+N64-N66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ61+BZ64-BZ66","v":0},0,0,0,19705.009135121647,40906.999685366238,25769.917538032121,41578.431982178241,51167.847430283167,41643.315955945378,26248.88067974964,42348.630514905257,52101.048797484022,42394.48638494849,26737.937092635879,43137.324090188093,53053.660280342112,43160.829121742237,27237.31165547248,43944.983753482396,54026.110624647066,43942.669567848774,15290.020540417028,8358.0610701700516,17421.333963171455,11537.2834858441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"After-tax Cash Flow",null,null,null,null,null,null,null,{"$f":"SUM(L71:XFD71)","v":3547178.1678522215},null,{"$f":"M13-M69","v":0},{"$f":"N13-N69","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3914257.0537625724,-701046.10529228463,-699146.75309479854,-437322.05629730952,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ13-BZ69","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,219598.02539660045,153888.23691161585,96943.975500216082,156414.1012662896,192488.56890439859,156658.18859617549,98745.789223820087,159311.51479416739,195999.18357148752,159484.02021004434,100585.57287229688,162278.50491070759,199582.81724509655,162366.92860083986,102464.172418206,165316.84364405283,203241.08282605326,165308.13789809775,57519.601080616441,31442.22974016353,65537.399194787868,43402.161684842096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"After-tax IRR with NOL",null,null,null,{"$f":"IFERROR(IRR(M71:EG71,0),FALSE)","v":7.9757966520954682E-3},{"$f":"(1+G72)^4-1","v":3.2286900116460515E-2}]
[]
[null,"ITC Transfer - Move to Other Page"]
[null,null,"Operating Cash Flow (EBITDA)",null,null,null,null,null,null,null,{"$f":"SUM(L75:XFD75)","v":13981815.261202196},null,{"$f":"M11","v":0},{"$f":"N11","v":0},0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,112677.94370269061,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ11","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Investment (Capital Expenditure)",null,null,null,null,null,null,null,{"$f":"SUM(L76:XFD76)","v":9662925},null,{"$f":"M12","v":0},{"$f":"N12","v":0},21173.4375,21173.4375,21173.4375,21173.4375,3421173.4375,3957057.8125,825000.00000000023,825000.00000000023,550000.00000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Pre-tax Cash Flow",null,null,null,null,null,null,4318890.2612021985,null,{"$f":"M75-M76","v":0},{"$f":"N75-N76","v":0},{"$f":"O75-O76","v":-21173.4375},{"$f":"P75-P76","v":-21173.4375},{"$f":"Q75-Q76","v":-21173.4375},{"$f":"R75-R76","v":-21173.4375},{"$f":"S75-S76","v":-3421173.4375},{"$f":"T75-T76","v":-3914257.0537625724},{"$f":"U75-U76","v":-701046.10529228463},{"$f":"V75-V76","v":-699146.75309479854},{"$f":"W75-W76","v":-437322.05629730952},{"$f":"X75-X76","v":97080.632966189762},{"$f":"Y75-Y76","v":155681.55246989481},{"$f":"Z75-Z76","v":190356.34308157396},{"$f":"AA75-AA76","v":155907.93773947423},{"$f":"AB75-AB76","v":98857.598073202462},{"$f":"AC75-AC76","v":158365.92216534485},{"$f":"AD75-AD76","v":193735.05089384015},{"$f":"AE75-AE76","v":158671.87125453539},{"$f":"AF75-AF76","v":100672.3330102836},{"$f":"AG75-AG76","v":161114.05313838526},{"$f":"AH75-AH76","v":197183.75788118411},{"$f":"AI75-AI76","v":161491.72473844586},{"$f":"AJ75-AJ76","v":102525.68904254415},{"$f":"AK75-AK76","v":163927.55490790698},{"$f":"AL75-AL76","v":200704.00602526497},{"$f":"AM75-AM76","v":164368.7025131158},{"$f":"AN75-AN76","v":104418.53776858194},{"$f":"AO75-AO76","v":166808.07969073733},{"$f":"AP75-AP76","v":204297.37344086575},{"$f":"AQ75-AQ76","v":167304.03655984663},{"$f":"AR75-AR76","v":106351.77163284678},{"$f":"AS75-AS76","v":169757.32357797155},{"$f":"AT75-AT76","v":207965.47527278683},{"$f":"AU75-AU76","v":170298.98719456283},{"$f":"AV75-AV76","v":108326.30445151978},{"$f":"AW75-AW76","v":172777.02774460806},{"$f":"AX75-AX76","v":211709.96461613418},{"$f":"AY75-AY76","v":173354.84376043023},{"$f":"AZ75-AZ76","v":110343.07195227689},{"$f":"BA75-BA76","v":175868.97969345009},{"$f":"BB75-BB76","v":215532.53346063787},{"$f":"BC75-BC76","v":176472.92533833088},{"$f":"BD75-BD76","v":112403.03232831671},{"$f":"BE75-BE76","v":179035.01453426055},{"$f":"BF75-BF76","v":219434.91365965322},{"$f":"BG75-BG76","v":179654.58147567257},{"$f":"BH75-BH76","v":114507.16680704366},{"$f":"BI75-BI76","v":182277.0162991907},{"$f":"BJ75-BJ76","v":223418.8779245161},{"$f":"BK75-BK76","v":182901.19293402813},{"$f":"BL75-BL76","v":116656.48023380767},{"$f":"BM75-BM76","v":185596.91929552873},{"$f":"BN75-BN76","v":227486.24084494202},{"$f":"BO75-BO76","v":186214.17245611304},{"$f":"BP75-BP76","v":118852.00167111459},{"$f":"BQ75-BQ76","v":188996.70949684732},{"$f":"BR75-BR76","v":231638.85993617866},{"$f":"BS75-BS76","v":189594.96555262059},{"$f":"BT75-BT76","v":121094.78501373093},{"$f":"BU75-BU76","v":192478.42597365964},{"$f":"BV75-BV76","v":235878.63671363998},{"$f":"BW75-BW76","v":193045.05130945382},{"$f":"BX75-BX76","v":123385.90962012087},{"$f":"BY75-BY76","v":196044.16236472735},{"$f":"BZ75-BZ76","v":240207.51779577282},{"$f":"CA75-CA76","v":196565.94321590356},{"$f":"CB75-CB76","v":122228.91575363037},{"$f":"CC75-CC76","v":194410.80804136337},{"$f":"CD75-CD76","v":239303.03453172211},{"$f":"CE75-CE76","v":194795.23659698208},{"$f":"CF75-CF76","v":122713.89303824821},{"$f":"CG75-CG76","v":197992.53324846784},{"$f":"CH75-CH76","v":243656.41633468177},{"$f":"CI75-CI76","v":198301.50455212087},{"$f":"CJ75-CJ76","v":124994.66990356972},{"$f":"CK75-CK76","v":201660.14530907266},{"$f":"CL75-CL76","v":248100.23236897154},{"$f":"CM75-CM76","v":201878.50659499282},{"$f":"CN75-CN76","v":127323.50996493276},{"$f":"CO75-CO76","v":205415.8290008957},{"$f":"CP75-CP76","v":252636.47752543865},{"$f":"CQ75-CQ76","v":205527.75772258209},{"$f":"CR75-CR76","v":129701.48407367848},{"$f":"CS75-CS76","v":209261.82739753523},{"$f":"CT75-CT76","v":257267.19345070032},{"$f":"CU75-CU76","v":209250.80746594653},{"$f":"CV75-CV76","v":72809.621621033468},{"$f":"CW75-CW76","v":39800.290810333579},{"$f":"CX75-CX76","v":82958.733157959316},{"$f":"CY75-CY76","v":54939.445170686195},{"$f":"CZ75-CZ76","v":0},{"$f":"DA75-DA76","v":0},{"$f":"DB75-DB76","v":0},{"$f":"DC75-DC76","v":0},{"$f":"DD75-DD76","v":0},{"$f":"DE75-DE76","v":0},{"$f":"DF75-DF76","v":0},{"$f":"DG75-DG76","v":0},{"$f":"DH75-DH76","v":0},{"$f":"DI75-DI76","v":0},{"$f":"DJ75-DJ76","v":0},{"$f":"DK75-DK76","v":0},{"$f":"DL75-DL76","v":0},{"$f":"DM75-DM76","v":0},{"$f":"DN75-DN76","v":0},{"$f":"DO75-DO76","v":0},{"$f":"DP75-DP76","v":0},{"$f":"DQ75-DQ76","v":0},{"$f":"DR75-DR76","v":0},{"$f":"DS75-DS76","v":0},{"$f":"DT75-DT76","v":0},{"$f":"DU75-DU76","v":0},{"$f":"DV75-DV76","v":0},{"$f":"DW75-DW76","v":0},{"$f":"DX75-DX76","v":0},{"$f":"DY75-DY76","v":0},{"$f":"DZ75-DZ76","v":0},{"$f":"EA75-EA76","v":0},{"$f":"EB75-EB76","v":0},{"$f":"EC75-EC76","v":0},{"$f":"ED75-ED76","v":0},{"$f":"EE75-EE76","v":0},{"$f":"EF75-EF76","v":0},{"$f":"EG75-EG76","v":0}]
[]
[null,null,null,"Pre-tax IRR",null,null,{"$f":"IFERROR(IRR(M77:EG77,0.01),FALSE)","v":9.1339802884498056E-3},{"$f":"(1+G79)^4-1","v":3.7039553866893504E-2}]
[]
[null,null,"Add: Investment Tax Credit",null,null,null,null,null,null,null,{"$f":"SUM(L81:XFD81)","v":2047755.0000000005},null,{"$f":"M17","v":0},{"$f":"N17","v":0},0,0,0,0,0,67755,0,0,1980000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ITC_Copy"]
[null,null,"Add: Production Tax Credit",null,null,null,null,null,null,null,0,null,{"$f":"M18","v":0},{"$f":"N18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"PTC_Copy"]
[null,null,null,"Cash Flow with Tax Credits",null,null,null,null,null,null,{"$f":"SUM(M83:EG83)","v":6366645.2612021994},null,{"$f":"M77+M81+M82","v":0},{"$f":"N77+N81+N82","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3846502.0537625724,-701046.10529228463,-699146.75309479854,1542677.943702691,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ77+BZ81+BZ82","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-tax IRR with ITC Benefit",null,null,null,{"$f":"IFERROR(IRR(M83:EG83,0.01),FALSE)","v":1.5403395385792829E-2},{"$f":"(1+G85)^4-1","v":6.3051844095250109E-2}]
[null,null,"Total ITC Realized",null,null,null,null,null,null,null,{"$f":"SUM(L86:XFD86)","v":2047755.0000000005},null,{"$f":"M17","v":0},{"$f":"N17","v":0},0,0,0,0,0,67755,0,0,1980000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy efficiency ITC Date",null,null,null,{"$f":"'Investor LLC Cash Flow'!G141","v":"2023-11-01"}]
[null,null,"Solar ITC Date",null,null,null,{"$f":"'Investor LLC Cash Flow'!G142","v":"2024-09-01"}]
[null,null,"Combined Heat and Power ITC Date",null,null,null,{"$f":"'Investor LLC Cash Flow'!G143","v":"2024-09-01"}]
[null,null,"Date for Beginning of Construction",null,null,null,{"$f":"'Tax Equity Partner Inputs'!$E$10","v":"2023-09-01"}]
[]
[null,null,"ITC Payment Date from Investor",null,null,null,{"$f":"MAX(G88:G91)","v":"2024-09-01"},null,null,null,{"$f":"SUM(M93:EG93)","v":1},null,{"$f":"AND(M3>=$G$93,M2<=$G$93)*1","v":0},{"$f":"AND(N3>=$G$93,N2<=$G$93)*1","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ3>=$G$93,BZ2<=$G$93)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Total ITC Paid",null,null,null,{"$f":"'Tax Equity Partner Inputs'!F8","v":0.9},{"$f":"K86","v":2047755.0000000005},null,null,{"$f":"SUM(M96:EG96)","v":1842979.5000000005},null,{"$f":"$H$96*$G$96*M93","v":0},{"$f":"$H$96*$G$96*N93","v":0},0,0,0,0,0,0,0,0,1842979.5000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$96*$G$96*BZ93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Simple Rate of Return to Tax Investor",null,null,null,null,null,null,null,{"$f":"IFERROR(K86/K96-1,FALSE)","v":0.11111111111111116}]
[]
[null,null,"Cash Flow to Tax Investor",null,null,null,null,null,null,null,null,null,{"$f":"M86-M96","v":0},{"$f":"N86-N96","v":0},0,0,0,0,0,67755,0,0,137020.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ86-BZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"IRR to Investor",null,null,null,{"$f":"IFERROR(IRR(M100:EG100),FALSE)","v":false},{"$f":"(1+G101)^4-1","v":0}]
[]
[null,null,"Cash Flow to Investor"]
[null,null,null,"Operating Cash Flow (EBITDA Less Cap Exp)",null,null,null,null,null,null,null,null,{"$f":"M13","v":0},{"$f":"N13","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3914257.0537625724,-701046.10529228463,-699146.75309479854,-437322.05629730952,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ13","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow Paid by Tax Investor",null,null,null,null,null,null,null,null,{"$f":"M96","v":0},{"$f":"N96","v":0},0,0,0,0,0,0,0,0,1842979.5000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Cash Flow Before Income Tax",null,null,null,null,null,null,{"$f":"SUM(L106:XFD106)","v":6161869.7612021994},null,{"$f":"SUM(M104:M105)","v":0},{"$f":"SUM(N104:N105)","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3914257.0537625724,-701046.10529228463,-699146.75309479854,1405657.443702691,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"SUM(BZ104:BZ105)","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax Return",null,null,{"$f":"IFERROR(IRR(M106:EG106),FALSE)","v":1.468208705988161E-2},{"$f":"(1+G108)^4-1","v":6.0034436488722864E-2}]
[]
[null,null,null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"M11","v":0},{"$f":"N11","v":0},0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,112677.94370269061,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ11","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Depreciation",null,null,null,null,null,null,null,null,{"$f":"M27","v":0},{"$f":"N27","v":0},0,0,0,0,0,36136,2258.5,2258.5,1434458.5000000005,49813.600000000028,49813.600000000028,49813.600000000028,77533.600000000049,76088.160000000047,76088.160000000047,76088.160000000047,46520.160000000018,45774.855000000025,45774.855000000025,45774.855000000025,30528.855000000014,30325.590000000015,30325.590000000015,30325.590000000015,26167.590000000011,25557.795000000009,25557.795000000009,25557.795000000009,13083.795000000006,12474.000000000005,12474.000000000005,12474.000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBT",null,null,null,null,null,null,null,null,{"$f":"M110-M111","v":0},{"$f":"N110-N111","v":0},0,0,0,0,0,6664.7587374274226,121695.39470771562,123594.74690520168,-1321780.5562973099,47267.032966189734,105867.95246989478,140542.74308157392,78374.337739474184,22769.438073202415,82277.7621653448,117646.8908938401,112151.71125453537,54897.478010283579,115339.19813838524,151408.90288118407,130962.86973844585,72200.099042544141,133601.96490790695,170378.41602526495,138201.1125131158,78860.742768581928,141250.28469073732,178739.57844086573,154220.24155984662,93877.77163284678,157283.32357797155,195491.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ110-BZ111","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes on EBT without NOL",null,null,{"$f":"'Tax Inputs'!F22","v":0.21},null,null,null,{"$f":"SUM(M113:XFD113)","v":2434481.2298524622},null,{"$f":"$G$113*M112","v":0},{"$f":"$G$113*N112","v":0},0,0,0,0,0,1399.5993348597588,25556.032888620281,25954.896850092351,-277573.9168224351,9926.0769228998433,22232.270018677904,29513.976047130524,16458.610925289577,4781.5819953725068,17278.330054722406,24705.847087706421,23551.859363452426,11528.47038215955,24221.231609060898,31795.869605048654,27502.202645073627,15162.020798934269,28056.412630660459,35779.467365305638,29022.233627754318,16560.755981402202,29662.559785054837,37535.311472581801,32386.250727567789,19714.332042897822,33029.497951374025,41053.209807285231,35762.787310858192,22748.523934819154,36283.175826367689,44459.092569388173,36404.517189690348,23172.045109978146,36932.485735624519,45261.832026733951,37059.314321049482,23604.636788946507,37597.353052194718,46081.331868527173,37727.462109891239,24046.505029479165,38278.173422830048,46917.964364148378,38409.250516145905,24497.860849099608,38975.353052061029,47772.110577437823,39104.976215783739,24958.920350934062,39689.308994337938,48644.160586597514,39814.942766050321,25429.904852883494,40420.469454468526,49534.513709864397,40539.460774985302,25911.041020225384,41169.274096592744,{"$f":"$G$113*BZ112","v":50443.578737112286},41278.848075339745,25668.072308262377,40826.269688686305,50253.637251661639,40906.999685366238,25769.917538032121,41578.431982178241,51167.847430283167,41643.315955945378,26248.88067974964,42348.630514905257,52101.048797484022,42394.48638494849,26737.937092635879,43137.324090188093,53053.660280342112,43160.829121742237,27237.31165547248,43944.983753482396,54026.110624647066,43942.669567848774,15290.020540417028,8358.0610701700516,17421.333963171455,11537.2834858441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening NOL",null,null,null,null,null,null,null,null,{"$f":"L119","v":0},{"$f":"M119","v":0},0,0,0,0,0,0,0,0,0,222059.1334579481,212133.05653504826,189900.78651637037,160386.81046923983,143928.19954395026,139146.61754857775,121868.28749385534,97162.440406148919,73610.581042696489,62082.110660536942,37860.879051476048,6065.0094464273934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Negative Taxes",null,null,null,null,null,null,null,null,{"$f":"MAX(-M113,0)","v":0},{"$f":"MAX(-N113,0)","v":0},0,0,0,0,0,0,0,0,277573.9168224351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BZ113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Taxes Carried forward",null,null,{"$f":"'Tax Inputs'!F23","v":0.8},null,null,null,null,null,{"$f":"$G$117*M116","v":0},{"$f":"$G$117*N116","v":0},0,0,0,0,0,0,0,0,222059.1334579481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$117*BZ116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: NOL Used",null,null,null,null,null,null,null,null,{"$f":"MIN(M115,MAX(M113,0))","v":0},{"$f":"MIN(N115,MAX(N113,0))","v":0},0,0,0,0,0,0,0,0,0,9926.0769228998433,22232.270018677904,29513.976047130524,16458.610925289577,4781.5819953725068,17278.330054722406,24705.847087706421,23551.859363452426,11528.47038215955,24221.231609060898,31795.869605048654,6065.0094464273934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BZ115,MAX(BZ113,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing NOL",null,null,null,null,null,null,null,null,{"$f":"M115+M117-M118","v":0},{"$f":"N115+N117-N118","v":0},0,0,0,0,0,0,0,0,222059.1334579481,212133.05653504826,189900.78651637037,160386.81046923983,143928.19954395026,139146.61754857775,121868.28749385534,97162.440406148919,73610.581042696489,62082.110660536942,37860.879051476048,6065.0094464273934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ115+BZ117-BZ118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Taxes Paid",null,null,null,null,null,null,{"$f":"SUM(L121:XFD121)","v":2489996.0132169491},null,{"$f":"M113+M116-M118","v":0},{"$f":"N113+N116-N118","v":0},0,0,0,0,0,1399.5993348597588,25556.032888620281,25954.896850092351,0,0,0,0,0,0,0,0,0,0,0,0,21437.193198646233,15162.020798934269,28056.412630660459,35779.467365305638,29022.233627754318,16560.755981402202,29662.559785054837,37535.311472581801,32386.250727567789,19714.332042897822,33029.497951374025,41053.209807285231,35762.787310858192,22748.523934819154,36283.175826367689,44459.092569388173,36404.517189690348,23172.045109978146,36932.485735624519,45261.832026733951,37059.314321049482,23604.636788946507,37597.353052194718,46081.331868527173,37727.462109891239,24046.505029479165,38278.173422830048,46917.964364148378,38409.250516145905,24497.860849099608,38975.353052061029,47772.110577437823,39104.976215783739,24958.920350934062,39689.308994337938,48644.160586597514,39814.942766050321,25429.904852883494,40420.469454468526,49534.513709864397,40539.460774985302,25911.041020225384,41169.274096592744,{"$f":"BZ113+BZ116-BZ118","v":50443.578737112286},41278.848075339745,25668.072308262377,40826.269688686305,50253.637251661639,40906.999685366238,25769.917538032121,41578.431982178241,51167.847430283167,41643.315955945378,26248.88067974964,42348.630514905257,52101.048797484022,42394.48638494849,26737.937092635879,43137.324090188093,53053.660280342112,43160.829121742237,27237.31165547248,43944.983753482396,54026.110624647066,43942.669567848774,15290.020540417028,8358.0610701700516,17421.333963171455,11537.2834858441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"After Tax Cash Flow",null,null,null,null,null,null,{"$f":"SUM(L123:XFD123)","v":959818.60131035384},null,{"$f":"M106-M113-M116-M121","v":0},{"$f":"N106-N113-N116-N121","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3917056.2524322919,-752158.17106952518,-751056.54679498321,1405657.443702691,87154.556043289922,133449.28245121692,160842.36703444342,139449.32681418466,94076.016077829961,141087.59211062244,169029.20380613374,135120.01189108298,89143.862628124058,136892.82152932437,165387.88827613546,112552.32889472602,72201.647444675604,107814.72964658606,129145.0712946537,106324.23525760716,71297.025805777521,107482.96012062764,129226.75049570216,102531.53510471105,66923.107547051142,103698.32767522348,125859.05565821638,98773.412572846428,62829.256581881476,100210.67609187268,122791.77947735785,100545.80938104953,63998.981732320593,102004.00822220107,125008.86940716996,102354.2966962319,65193.758750423702,103840.3084298711,127272.24992259889,104199.65725589011,66414.156748085341,105720.66945353059,129582.94919621933,106082.69190173634,67660.758535608446,107646.21319140668,131942.01969006637,108004.22002454556,68934.16096924647,109618.09150817143,134350.53876298363,109965.08002051996,70234.975307963934,111637.48706472261,136809.60929391117,111966.12975948323,71563.827579670105,113705.61417154188,{"$f":"BZ106-BZ113-BZ116-BZ121","v":139320.36032154824},114008.24706522407,70892.771137105621,112758.26866399078,138795.76002839883,112981.23722624962,71174.057962183957,114835.66928411135,141320.72147411542,115014.87264023011,72496.908544070451,116962.88427926213,143898.1347740035,117089.53382509586,73847.635779660995,119141.1808205195,146529.15696475445,119206.09947909763,75226.860762733515,121371.85989057043,149214.9722014062,121365.46833024897,42229.580540199415,23084.16866999348,48116.065231616412,31864.878198997998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After Tax IRR",null,null,{"$f":"IFERROR(IRR(M123:EG123),FALSE)","v":2.8679507532800574E-3}]
[]
[null,null,null,"Hypothetical After-tax IRR without NOL"]
[]
[null,null,null,"Cash Flow Before Income tax",null,null,null,null,null,null,null,null,{"$f":"M106","v":0},{"$f":"N106","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3914257.0537625724,-701046.10529228463,-699146.75309479854,1405657.443702691,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ106","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less Taxes without NOL",null,null,null,null,null,null,null,null,{"$f":"M113","v":0},{"$f":"N113","v":0},0,0,0,0,0,1399.5993348597588,25556.032888620281,25954.896850092351,-277573.9168224351,9926.0769228998433,22232.270018677904,29513.976047130524,16458.610925289577,4781.5819953725068,17278.330054722406,24705.847087706421,23551.859363452426,11528.47038215955,24221.231609060898,31795.869605048654,27502.202645073627,15162.020798934269,28056.412630660459,35779.467365305638,29022.233627754318,16560.755981402202,29662.559785054837,37535.311472581801,32386.250727567789,19714.332042897822,33029.497951374025,41053.209807285231,35762.787310858192,22748.523934819154,36283.175826367689,44459.092569388173,36404.517189690348,23172.045109978146,36932.485735624519,45261.832026733951,37059.314321049482,23604.636788946507,37597.353052194718,46081.331868527173,37727.462109891239,24046.505029479165,38278.173422830048,46917.964364148378,38409.250516145905,24497.860849099608,38975.353052061029,47772.110577437823,39104.976215783739,24958.920350934062,39689.308994337938,48644.160586597514,39814.942766050321,25429.904852883494,40420.469454468526,49534.513709864397,40539.460774985302,25911.041020225384,41169.274096592744,{"$f":"BZ113","v":50443.578737112286},41278.848075339745,25668.072308262377,40826.269688686305,50253.637251661639,40906.999685366238,25769.917538032121,41578.431982178241,51167.847430283167,41643.315955945378,26248.88067974964,42348.630514905257,52101.048797484022,42394.48638494849,26737.937092635879,43137.324090188093,53053.660280342112,43160.829121742237,27237.31165547248,43944.983753482396,54026.110624647066,43942.669567848774,15290.020540417028,8358.0610701700516,17421.333963171455,11537.2834858441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Hypothetical Cash Flow",null,null,null,null,null,null,{"$f":"SUM(M130:XFD130)","v":3727388.5313497358},null,{"$f":"M128-M129","v":0},{"$f":"N128-N129","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3915656.6530974321,-726602.13818090491,-725101.64994489087,1683231.3605251261,87154.556043289922,133449.28245121692,160842.36703444342,139449.32681418466,94076.016077829961,141087.59211062244,169029.20380613374,135120.01189108298,89143.862628124058,136892.82152932437,165387.88827613546,133989.52209337224,87363.668243609878,135871.14227724652,164924.53865995933,135346.46888536148,87857.781787179731,137145.51990568248,166762.06196828396,134917.78583227884,86637.439589948961,136727.82562659751,166912.26546550161,134536.19988370463,85577.78051670063,136493.85191824037,167250.87204674602,136950.32657073988,87171.026842298743,138936.49395782559,170270.70143390392,139413.61101728139,88798.395539370205,141437.66148206583,173353.58179112605,141927.11936578134,90460.661777564499,143998.84287636064,176500.91356036771,144491.94241788224,92158.619384708058,146621.56624346771,179714.1302675042,147109.1962403293,93893.081320180529,149307.40050250938,182994.69934958115,149780.02278657028,95664.880160847431,152057.95651919112,186344.12300377557,152505.59053446853,97474.86859989549,154874.88826813461,{"$f":"BZ128-BZ129","v":189763.93905866053},155287.09514056382,96560.843445367995,153584.53835267707,189049.39728006045,153888.23691161585,96943.975500216082,156414.1012662896,192488.56890439859,156658.18859617549,98745.789223820087,159311.51479416739,195999.18357148752,159484.02021004434,100585.57287229688,162278.50491070759,199582.81724509655,162366.92860083986,102464.172418206,165316.84364405283,203241.08282605326,165308.13789809775,57519.601080616441,31442.22974016353,65537.399194787868,43402.161684842096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"After Tax Hypothetical IRR",null,null,{"$f":"IFERROR(IRR(M130:EG130),FALSE)","v":9.9543947761768781E-3},{"$f":"(1+G132)^4-1","v":4.0416074298622817E-2}]
[]
[null,"Leverage and After-Tax Returns"]
[null,null,null,"Pre-tax Cash Flow",null,"USD",null,null,null,null,{"$f":"SUM(M135:XFD135)","v":6161869.7612021994},null,{"$f":"M106","v":0},{"$f":"N106","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3914257.0537625724,-701046.10529228463,-699146.75309479854,1405657.443702691,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ106","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Dates",null,"Flag",{"$f":"'Tax Equity Partner Inputs'!F48","v":"2024-09-01"},{"$f":"'Tax Equity Partner Inputs'!F55","v":"2039-09-01"},null,null,{"$f":"SUM(M136:XFD136)","v":60},null,{"$f":"(AND(M2>=$G$136,M2<$H$136))*1","v":0},{"$f":"(AND(N2>=$G$136,N2<$H$136))*1","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(BZ2>=$G$136,BZ2<$H$136))*1","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Rate",null,"%",{"$f":"'Tax Equity Partner Inputs'!F53","v":0.06},{"$f":"G138/4","v":1.4999999999999999E-2},null,null,null,null,{"$f":"$H$138","v":1.4999999999999999E-2},{"$f":"$H$138","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$H$138","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Interest Rate Index",null,null,null,null,null,null,null,1,{"$f":"L139*(1+M138*M136)","v":1},{"$f":"M139*(1+N138*N136)","v":1},1,1,1,1,1,1,1,1,1,1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549,1.7091395380976975,1.7347766311691628,1.7607982806367002,1.7872102548462505,1.8140184086689441,1.8412286847989781,1.8688471150709625,1.8968798217970266,1.9253330191239819,1.9542130144108414,1.9835262096270039,2.0132791027714085,2.0434782893129793,2.0741304636526738,2.1052424206074636,2.1368210569165753,2.1688733727703235,2.2014064733618781,2.234427570462306,{"$f":"BY139*(1+BZ138*BZ136)","v":2.2679439840192406},2.3019631437795289,2.3364925909362215,2.3715399798002648,2.4071130794972686,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276,2.4432197756897276]
[]
[null,null,null,"CFADS over Repayment Period",null,"USD",null,null,null,null,null,null,{"$f":"M135*M136","v":0},{"$f":"N135*N136","v":0},0,0,0,0,0,0,0,0,0,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ135*BZ136","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DSCR",null,"x",{"$f":"'Tax Equity Partner Inputs'!F49","v":1.6},null,null,null,null,null,{"$f":"$G$142","v":1.6},{"$f":"$G$142","v":1.6},1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,{"$f":"$G$142","v":1.6},1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6]
[null,null,null,"Debt Service",null,"USD",null,null,null,null,null,null,{"$f":"M141/M142","v":0},{"$f":"N141/N142","v":0},0,0,0,0,0,0,0,0,0,60675.395603868601,97300.970293684251,118972.71442598372,97442.461087171396,61785.998795751533,98978.701353340526,121084.40680865009,99169.91953408462,62920.208131427251,100696.28321149078,123239.84867574007,100932.32796152866,64078.55565159009,102454.72181744185,125440.00376579061,102730.43907069736,65261.586105363713,104255.04980671083,127685.85840054108,104565.02284990414,66469.857270529232,106098.32723623222,129978.42204549177,106436.86699660176,67703.940282199866,107985.64234038003,132318.72788508385,108346.77735026889,68964.419970173054,109918.1123084063,134707.83341289868,110295.57833645679,70251.895205197943,111896.88408391284,137146.82103728325,112284.11342229536,71566.979254402278,113923.13518699419,139636.79870282256,114313.24558376758,72910.300146129783,115998.07455970545,142178.90052808876,116383.85778507065,74282.501044446617,118122.94343552957,144774.28746011166,118496.85347038787,75684.240633581823,120299.01623353727,147424.14794602498,120653.15706840863,77116.193512575541,122527.60147795459,{"$f":"BZ141/BZ142","v":150129.698622358},122853.71450993972,76393.072346018977,121506.75502585211,149564.3965823263,121747.02287311379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service",null,"USD",{"$f":"SUMPRODUCT(M143:EG143/M139:EG139)","v":4090241.4986935742}]
[]
[null,null,null,"Date of Debt Issue",null,"Flag",{"$f":"LOOKUP(G136,2:2,2:2)","v":"2024-07-01"},null,null,null,{"$f":"SUM(M147:XFD147)","v":1},null,{"$f":"(M2=$G$147)*1","v":0},{"$f":"(N2=$G$147)*1","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BZ2=$G$147)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening Balance",null,"USD",null,null,null,null,null,null,{"$f":"L152","v":0},{"$f":"M152","v":0},0,0,0,0,0,0,0,0,0,4090241.4986935742,4090919.7255701092,4054982.5511599765,3996834.5750013925,3959344.632539242,3956948.8032315793,3917324.3339267126,3854999.7921269634,3813654.8694747831,3807939.4843854774,3764362.2934397687,3697587.8791656252,3652119.369391581,3642822.6042808648,3595010.2215276361,3523495.3710847599,3473617.3625803338,3460460.0369136753,3408111.8876606696,3331547.7075750385,3276955.9003387601,3259640.3815733125,3202436.66006068,3120494.7879160983,3060865.3427382382,3039074.3825971121,2976674.8559956886,2889006.25095054,2823994.5673645292,2797390.0659048241,2729432.8045849903,2635666.4632408665,2564905.8818530226,2533127.5748756202,2459227.6044148416,2358969.197443781,2282069.6219831421,2244733.687058487,2164481.5571773699,2057311.9818322079,1973858.4159759234,1930555.9920694325,1843516.2573907685,1728990.1007235413,1638541.0944493238,1588836.709821617,1494546.3170334117,1372190.2243288013,1274276.2242233455,1217706.1269531138,1115672.7026238733,984983.64521720633,879105.24282705574,815175.62795688608,{"$f":"BY152","v":704875.66089828475},565319.09718940104,450945.16913730232,381316.27432834287,265529.2634174159,119947.80578635083,3.2305251806974411E-8,3.278983058407903E-8,3.3281678042840216E-8,3.3780903213482818E-8,3.428761676168506E-8,3.4801931013110334E-8,3.532395997830699E-8,3.5853819377981594E-8,3.6391626668651315E-8,3.6937501068681084E-8,3.7491563584711302E-8,3.8053937038481972E-8,3.8624746094059199E-8,3.9204117285470087E-8,3.9792179044752136E-8,4.0389061730423418E-8,4.0994897656379768E-8,4.1609821121225462E-8,4.2233968438043846E-8,4.2867477964614507E-8,4.3510490134083722E-8,4.4163147486094977E-8,4.4825594698386404E-8,4.5497978618862197E-8,4.6180448298145133E-8,4.6873155022617307E-8,4.7576252347956565E-8,4.8289896133175911E-8,4.901424457517355E-8,4.9749458243801154E-8,5.0495700117458173E-8,5.1253135619220044E-8,5.2021932653508344E-8,5.2802261643310968E-8,5.3594295567960633E-8,5.439821000148004E-8,5.5214183151502241E-8,5.6042395898774772E-8,5.6883031837256394E-8,5.7736277314815241E-8,5.8602321474537467E-8,5.9481356296655531E-8,6.037357664110536E-8,6.1279180290721937E-8,6.2198367995082772E-8,6.3131343515009013E-8,6.4078313667734148E-8,6.5039488372750164E-8,6.601508069834142E-8,6.7005306908816545E-8,6.8010386512448788E-8,6.9030542310135513E-8,7.0066000444787549E-8,7.1116990451459367E-8]
[null,null,null,"Add: Debt Issue",null,"USD",{"$f":"G145","v":4090241.4986935742},null,null,null,null,null,{"$f":"$G$150*M147","v":0},{"$f":"$G$150*N147","v":0},0,0,0,0,0,0,0,0,4090241.4986935742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$150*BZ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment",null,"USD",null,null,null,null,null,null,{"$f":"M143-M153","v":0},{"$f":"N143-N153","v":0},0,0,0,0,0,0,0,0,0,-678.22687653500907,35937.174410132619,58147.976158584075,37489.94246215051,2395.8293076629052,39624.469304866841,62324.541799749408,41344.922652180168,5715.385089305506,43577.190945708622,66774.41427414355,45468.50977404428,9296.7651107163765,47812.382753228885,71514.850442876079,49878.008504425969,13157.325666658704,52348.1492530057,76564.180085631029,54591.807236278561,17315.518765447829,57203.721512632532,81941.872144581575,59629.445177860289,21790.960141126299,62399.526601423349,87668.605045148521,65011.683586010797,26604.501459705119,67957.261319833939,93766.341344123823,70760.581387843791,31778.306977402608,73899.970460778539,100258.40697106064,76899.575460638647,37335.93492465515,80252.129881116882,107169.57534516201,83453.565856284462,43302.423906490934,87039.734678663954,114526.15666722725,90449.006274217536,49704.384627706764,94290.39278820531,122356.09270461049,97914.000105455852,56570.097270231636,102033.42432924057,130689.05740666689,105878.40239015054,63929.614870169709,110299.96705860131,{"$f":"BZ143-BZ153","v":139556.56370888374},114373.92805209869,69628.894808959449,115787.01091092697,145581.45763106507,119947.80578631852,-4.8457877710461612E-10,-4.9184745876118543E-10,-4.9922517064260325E-10,-5.0671354820224225E-10,-5.143142514252759E-10,-5.22028965196655E-10,-5.2985939967460481E-10,-5.3780729066972384E-10,-5.4587440002976967E-10,-5.5406251603021621E-10,-5.6237345377066948E-10,-5.7080905557722953E-10,-5.7937119141088791E-10,-5.8806175928205129E-10,-5.9688268567128207E-10,-6.0583592595635127E-10,-6.149234648456965E-10,-6.2414731681838193E-10,-6.3350952657065765E-10,-6.4301216946921762E-10,-6.5265735201125583E-10,-6.6244721229142461E-10,-6.7238392047579604E-10,-6.8246967928293289E-10,-6.9270672447217695E-10,-7.0309732533925961E-10,-7.1364378521934848E-10,-7.2434844199763866E-10,-7.3521366862760324E-10,-7.4624187365701725E-10,-7.5743550176187251E-10,-7.6879703428830062E-10,-7.8032898980262517E-10,-7.9203392464966452E-10,-8.0391443351940944E-10,-8.1597315002220059E-10,-8.2821274727253357E-10,-8.4063593848162159E-10,-8.5324547755884593E-10,-8.6604415972222858E-10,-8.7903482211806201E-10,-8.922203444498329E-10,-9.0560364961658036E-10,-9.1918770436082898E-10,-9.3297551992624146E-10,-9.4697015272513509E-10,-9.6117470501601222E-10,-9.7559232559125242E-10,-9.9022621047512125E-10,-1.0050796036322482E-9,-1.0201557976867317E-9,-1.0354581346520327E-9,-1.0509900066718131E-9,-1.0667548567718904E-9]
[null,null,null,"Closing Balance",null,"USD",null,null,null,null,null,null,{"$f":"M149+M150-M151","v":0},{"$f":"N149+N150-N151","v":0},0,0,0,0,0,0,0,0,4090241.4986935742,4090919.7255701092,4054982.5511599765,3996834.5750013925,3959344.632539242,3956948.8032315793,3917324.3339267126,3854999.7921269634,3813654.8694747831,3807939.4843854774,3764362.2934397687,3697587.8791656252,3652119.369391581,3642822.6042808648,3595010.2215276361,3523495.3710847599,3473617.3625803338,3460460.0369136753,3408111.8876606696,3331547.7075750385,3276955.9003387601,3259640.3815733125,3202436.66006068,3120494.7879160983,3060865.3427382382,3039074.3825971121,2976674.8559956886,2889006.25095054,2823994.5673645292,2797390.0659048241,2729432.8045849903,2635666.4632408665,2564905.8818530226,2533127.5748756202,2459227.6044148416,2358969.197443781,2282069.6219831421,2244733.687058487,2164481.5571773699,2057311.9818322079,1973858.4159759234,1930555.9920694325,1843516.2573907685,1728990.1007235413,1638541.0944493238,1588836.709821617,1494546.3170334117,1372190.2243288013,1274276.2242233455,1217706.1269531138,1115672.7026238733,984983.64521720633,879105.24282705574,815175.62795688608,704875.66089828475,{"$f":"BZ149+BZ150-BZ151","v":565319.09718940104},450945.16913730232,381316.27432834287,265529.2634174159,119947.80578635083,3.2305251806974411E-8,3.278983058407903E-8,3.3281678042840216E-8,3.3780903213482818E-8,3.428761676168506E-8,3.4801931013110334E-8,3.532395997830699E-8,3.5853819377981594E-8,3.6391626668651315E-8,3.6937501068681084E-8,3.7491563584711302E-8,3.8053937038481972E-8,3.8624746094059199E-8,3.9204117285470087E-8,3.9792179044752136E-8,4.0389061730423418E-8,4.0994897656379768E-8,4.1609821121225462E-8,4.2233968438043846E-8,4.2867477964614507E-8,4.3510490134083722E-8,4.4163147486094977E-8,4.4825594698386404E-8,4.5497978618862197E-8,4.6180448298145133E-8,4.6873155022617307E-8,4.7576252347956565E-8,4.8289896133175911E-8,4.901424457517355E-8,4.9749458243801154E-8,5.0495700117458173E-8,5.1253135619220044E-8,5.2021932653508344E-8,5.2802261643310968E-8,5.3594295567960633E-8,5.439821000148004E-8,5.5214183151502241E-8,5.6042395898774772E-8,5.6883031837256394E-8,5.7736277314815241E-8,5.8602321474537467E-8,5.9481356296655531E-8,6.037357664110536E-8,6.1279180290721937E-8,6.2198367995082772E-8,6.3131343515009013E-8,6.4078313667734148E-8,6.5039488372750164E-8,6.601508069834142E-8,6.7005306908816545E-8,6.8010386512448788E-8,6.9030542310135513E-8,7.0066000444787549E-8,7.1116990451459367E-8,7.2183745308231261E-8]
[null,null,null,"Interest",null,"USD",{"$f":"H138","v":1.4999999999999999E-2},null,null,null,null,null,{"$f":"$G$153*M149","v":0},{"$f":"$G$153*N149","v":0},0,0,0,0,0,0,0,0,0,61353.62248040361,61363.795883551633,60824.738267399647,59952.518625020886,59390.169488088628,59354.232048473685,58759.865008900684,57824.996881904452,57204.823042121745,57119.092265782157,56465.434401596525,55463.818187484379,54781.790540873713,54642.339064212967,53925.153322914535,52852.430566271396,52104.260438705009,51906.900553705127,51121.678314910045,49973.21561362558,49154.338505081403,48894.605723599685,48036.549900910199,46807.421818741474,45912.980141073567,45586.11573895668,44650.122839935328,43335.093764258098,42359.918510467935,41960.850988572362,40941.492068774853,39534.996948612999,38473.588227795335,37996.9136231343,36888.41406622262,35384.537961656715,34231.044329747128,33671.005305877305,32467.223357660547,30859.679727483119,29607.876239638848,28958.339881041487,27652.743860861527,25934.851510853117,24578.116416739857,23832.550647324253,22418.194755501176,20582.85336493202,19114.143363350184,18265.591904296707,16735.090539358098,14774.754678258094,13186.578642405835,12227.634419353291,{"$f":"$G$153*BZ149","v":10573.13491347427},8479.7864578410154,6764.1775370595342,5719.7441149251426,3982.9389512612383,1799.2170867952623,4.8457877710461612E-10,4.9184745876118543E-10,4.9922517064260325E-10,5.0671354820224225E-10,5.143142514252759E-10,5.22028965196655E-10,5.2985939967460481E-10,5.3780729066972384E-10,5.4587440002976967E-10,5.5406251603021621E-10,5.6237345377066948E-10,5.7080905557722953E-10,5.7937119141088791E-10,5.8806175928205129E-10,5.9688268567128207E-10,6.0583592595635127E-10,6.149234648456965E-10,6.2414731681838193E-10,6.3350952657065765E-10,6.4301216946921762E-10,6.5265735201125583E-10,6.6244721229142461E-10,6.7238392047579604E-10,6.8246967928293289E-10,6.9270672447217695E-10,7.0309732533925961E-10,7.1364378521934848E-10,7.2434844199763866E-10,7.3521366862760324E-10,7.4624187365701725E-10,7.5743550176187251E-10,7.6879703428830062E-10,7.8032898980262517E-10,7.9203392464966452E-10,8.0391443351940944E-10,8.1597315002220059E-10,8.2821274727253357E-10,8.4063593848162159E-10,8.5324547755884593E-10,8.6604415972222858E-10,8.7903482211806201E-10,8.922203444498329E-10,9.0560364961658036E-10,9.1918770436082898E-10,9.3297551992624146E-10,9.4697015272513509E-10,9.6117470501601222E-10,9.7559232559125242E-10,9.9022621047512125E-10,1.0050796036322482E-9,1.0201557976867317E-9,1.0354581346520327E-9,1.0509900066718131E-9,1.0667548567718904E-9]
[]
[null,null,null,"Closing Balance Test",null,"Flag",{"$f":"LOOKUP(H136,2:2,152:152)","v":3.2305251806974411E-8}]
[]
[null,null,null,"Pre-tax Cash Flow",null,"USD",null,null,null,null,{"$f":"SUM(M157:XFD157)","v":6161869.7612021994},null,{"$f":"M135","v":0},{"$f":"N135","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3914257.0537625724,-701046.10529228463,-699146.75309479854,1405657.443702691,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BZ135","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Debt Issue",null,"USD",null,null,null,null,{"$f":"SUM(M158:XFD158)","v":4090241.4986935742},null,{"$f":"M150","v":0},{"$f":"N150","v":0},0,0,0,0,0,0,0,0,4090241.4986935742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,"USD",null,null,null,null,{"$f":"SUM(M159:XFD159)","v":6368961.5865233215},null,{"$f":"M151+M153","v":0},{"$f":"N151+N153","v":0},0,0,0,0,0,0,0,0,0,60675.395603868601,97300.970293684251,118972.71442598372,97442.461087171396,61785.998795751533,98978.701353340526,121084.40680865009,99169.91953408462,62920.208131427251,100696.28321149078,123239.84867574007,100932.32796152866,64078.55565159009,102454.72181744185,125440.00376579061,102730.43907069736,65261.586105363713,104255.04980671083,127685.85840054107,104565.02284990414,66469.857270529232,106098.32723623222,129978.42204549178,106436.86699660176,67703.940282199866,107985.64234038003,132318.72788508385,108346.77735026889,68964.419970173054,109918.1123084063,134707.83341289868,110295.57833645679,70251.895205197943,111896.88408391284,137146.82103728325,112284.11342229537,71566.979254402278,113923.13518699419,139636.79870282256,114313.24558376758,72910.300146129783,115998.07455970545,142178.90052808876,116383.85778507065,74282.501044446617,118122.94343552957,144774.28746011166,118496.85347038787,75684.240633581823,120299.01623353729,147424.14794602498,120653.15706840863,77116.193512575541,122527.60147795459,{"$f":"BZ151+BZ153","v":150129.698622358},122853.71450993972,76393.072346018977,121506.75502585211,149564.3965823263,121747.02287311379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity Cash Flow",null,"USD",null,null,null,null,{"$f":"SUM(M160:XFD160)","v":3883149.6733724526},null,{"$f":"M157+M158-M159","v":0},{"$f":"N157+N158-N159","v":0},-21173.4375,-21173.4375,-21173.4375,-21173.4375,-3421173.4375,-3914257.0537625724,-701046.10529228463,-699146.75309479854,5495898.9423962655,36405.237362321161,58380.582176210562,71383.628655590233,58465.476652302837,37071.599277450929,59387.220812004321,72650.644085190055,59501.951720450772,37752.124878856353,60417.769926894485,73943.909205444041,60559.396776917201,38447.133390954063,61472.833090465123,75264.002259474364,61638.263442418436,39156.951663218228,62553.029884026502,76611.515040324681,62739.01370994249,39881.914362317548,63658.99634173933,77987.053227295051,63862.120197961063,40622.364169319917,64791.385404228029,79391.236731050332,65008.066410161337,41378.651982103838,65950.867385043792,80824.700047739199,66177.347001874092,42151.137123118766,67138.130450347715,82288.092622369964,67370.468053377204,42940.187552641379,68353.881112196512,83782.079221693537,68587.947350260554,43746.180087677887,69598.844735823281,85307.340316853253,69830.31467104239,44569.50062666797,70873.766061317758,86864.572476066998,71098.112082232721,45410.544380149106,72179.409740122355,88454.488767614996,72391.894241045185,46269.716107545333,73516.560886772757,{"$f":"BZ157+BZ158-BZ159","v":90077.819173414813},73712.228705963847,45835.843407611392,72904.053015511265,89738.637949395808,73048.213723868292,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity IRR",null,"%",{"$f":"NPV(H162,M160:EG160)","v":-852352.76639095438},0.3,{"$f":"IFERROR(IRR(M160:EG160),FALSE)","v":1.448634872723531E-2},{"$f":"(1+I162)^4-1","v":5.9216724834705525E-2}]

{"sheet":"Tax Equity Allocation","index":19,"n_rows":125,"n_cols":135,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[null,null,"Period",null,null,"Units","Driver","Driver","Sum",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]
[null,null,"Beginning of Period",null,null,null,null,null,null,null,{"$f":"J3+1","v":"2022-01-01"},{"$f":"K3+1","v":"2022-04-01"},"2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01",{"$f":"R3+1","v":"2024-01-01"},{"$f":"S3+1","v":"2024-04-01"},{"$f":"T3+1","v":"2024-07-01"},{"$f":"U3+1","v":"2024-10-01"},{"$f":"V3+1","v":"2025-01-01"},{"$f":"W3+1","v":"2025-04-01"},{"$f":"X3+1","v":"2025-07-01"},{"$f":"Y3+1","v":"2025-10-01"},{"$f":"Z3+1","v":"2026-01-01"},{"$f":"AA3+1","v":"2026-04-01"},{"$f":"AB3+1","v":"2026-07-01"},{"$f":"AC3+1","v":"2026-10-01"},{"$f":"AD3+1","v":"2027-01-01"},{"$f":"AE3+1","v":"2027-04-01"},{"$f":"AF3+1","v":"2027-07-01"},{"$f":"AG3+1","v":"2027-10-01"},{"$f":"AH3+1","v":"2028-01-01"},{"$f":"AI3+1","v":"2028-04-01"},{"$f":"AJ3+1","v":"2028-07-01"},{"$f":"AK3+1","v":"2028-10-01"},{"$f":"AL3+1","v":"2029-01-01"},{"$f":"AM3+1","v":"2029-04-01"},{"$f":"AN3+1","v":"2029-07-01"},{"$f":"AO3+1","v":"2029-10-01"},{"$f":"AP3+1","v":"2030-01-01"},{"$f":"AQ3+1","v":"2030-04-01"},{"$f":"AR3+1","v":"2030-07-01"},{"$f":"AS3+1","v":"2030-10-01"},{"$f":"AT3+1","v":"2031-01-01"},{"$f":"AU3+1","v":"2031-04-01"},{"$f":"AV3+1","v":"2031-07-01"},{"$f":"AW3+1","v":"2031-10-01"},{"$f":"AX3+1","v":"2032-01-01"},{"$f":"AY3+1","v":"2032-04-01"},{"$f":"AZ3+1","v":"2032-07-01"},{"$f":"BA3+1","v":"2032-10-01"},{"$f":"BB3+1","v":"2033-01-01"},{"$f":"BC3+1","v":"2033-04-01"},{"$f":"BD3+1","v":"2033-07-01"},{"$f":"BE3+1","v":"2033-10-01"},{"$f":"BF3+1","v":"2034-01-01"},{"$f":"BG3+1","v":"2034-04-01"},{"$f":"BH3+1","v":"2034-07-01"},{"$f":"BI3+1","v":"2034-10-01"},{"$f":"BJ3+1","v":"2035-01-01"},{"$f":"BK3+1","v":"2035-04-01"},{"$f":"BL3+1","v":"2035-07-01"},{"$f":"BM3+1","v":"2035-10-01"},{"$f":"BN3+1","v":"2036-01-01"},{"$f":"BO3+1","v":"2036-04-01"},{"$f":"BP3+1","v":"2036-07-01"},{"$f":"BQ3+1","v":"2036-10-01"},{"$f":"BR3+1","v":"2037-01-01"},{"$f":"BS3+1","v":"2037-04-01"},{"$f":"BT3+1","v":"2037-07-01"},{"$f":"BU3+1","v":"2037-10-01"},{"$f":"BV3+1","v":"2038-01-01"},{"$f":"BW3+1","v":"2038-04-01"},{"$f":"BX3+1","v":"2038-07-01"},{"$f":"BY3+1","v":"2038-10-01"},{"$f":"BZ3+1","v":"2039-01-01"},{"$f":"CA3+1","v":"2039-04-01"},{"$f":"CB3+1","v":"2039-07-01"},{"$f":"CC3+1","v":"2039-10-01"},{"$f":"CD3+1","v":"2040-01-01"},{"$f":"CE3+1","v":"2040-04-01"},{"$f":"CF3+1","v":"2040-07-01"},{"$f":"CG3+1","v":"2040-10-01"},{"$f":"CH3+1","v":"2041-01-01"},{"$f":"CI3+1","v":"2041-04-01"},{"$f":"CJ3+1","v":"2041-07-01"},{"$f":"CK3+1","v":"2041-10-01"},{"$f":"CL3+1","v":"2042-01-01"},{"$f":"CM3+1","v":"2042-04-01"},{"$f":"CN3+1","v":"2042-07-01"},{"$f":"CO3+1","v":"2042-10-01"},{"$f":"CP3+1","v":"2043-01-01"},{"$f":"CQ3+1","v":"2043-04-01"},{"$f":"CR3+1","v":"2043-07-01"},{"$f":"CS3+1","v":"2043-10-01"},{"$f":"CT3+1","v":"2044-01-01"},{"$f":"CU3+1","v":"2044-04-01"},{"$f":"CV3+1","v":"2044-07-01"},{"$f":"CW3+1","v":"2044-10-01"},{"$f":"CX3+1","v":"2045-01-01"},{"$f":"CY3+1","v":"2045-04-01"},{"$f":"CZ3+1","v":"2045-07-01"},{"$f":"DA3+1","v":"2045-10-01"},{"$f":"DB3+1","v":"2046-01-01"},{"$f":"DC3+1","v":"2046-04-01"},{"$f":"DD3+1","v":"2046-07-01"},{"$f":"DE3+1","v":"2046-10-01"},{"$f":"DF3+1","v":"2047-01-01"},{"$f":"DG3+1","v":"2047-04-01"},{"$f":"DH3+1","v":"2047-07-01"},{"$f":"DI3+1","v":"2047-10-01"},{"$f":"DJ3+1","v":"2048-01-01"},{"$f":"DK3+1","v":"2048-04-01"},{"$f":"DL3+1","v":"2048-07-01"},{"$f":"DM3+1","v":"2048-10-01"},{"$f":"DN3+1","v":"2049-01-01"},{"$f":"DO3+1","v":"2049-04-01"},{"$f":"DP3+1","v":"2049-07-01"},{"$f":"DQ3+1","v":"2049-10-01"},{"$f":"DR3+1","v":"2050-01-01"},{"$f":"DS3+1","v":"2050-04-01"},{"$f":"DT3+1","v":"2050-07-01"},{"$f":"DU3+1","v":"2050-10-01"},{"$f":"DV3+1","v":"2051-01-01"},{"$f":"DW3+1","v":"2051-04-01"},{"$f":"DX3+1","v":"2051-07-01"},{"$f":"DY3+1","v":"2051-10-01"},{"$f":"DZ3+1","v":"2052-01-01"},{"$f":"EA3+1","v":"2052-04-01"},{"$f":"EB3+1","v":"2052-07-01"},{"$f":"EC3+1","v":"2052-10-01"},{"$f":"ED3+1","v":"2053-01-01"}]
[null,null,"End of Period",null,null,null,null,null,null,{"$f":"EDATE('Constant Inputs - Operation'!$G$10,0)-1","v":"2021-12-31"},{"$f":"EOMONTH(K2,2)","v":"2022-03-31"},{"$f":"EOMONTH(L2,2)","v":"2022-06-30"},"2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31",{"$f":"EOMONTH(BX2,2)","v":"2038-06-30"},"2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31"]
[null,null,"End of Year",null,null,12,null,null,null,null,{"$f":"MOD(MONTH(K2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(AQ2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(BW2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(DC2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Annual counter",null,null,null,null,null,null,null,{"$f":"IF(J4,1, J5+1)","v":1},{"$f":"IF(K4,1, K5+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"IF(BW4,1, BW5+1)","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,"Year",null,null,null,null,null,null,null,{"$f":"YEAR(K3)","v":2022},{"$f":"YEAR(L3)","v":2022},2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,{"$f":"YEAR(BX3)","v":2038},2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053]
[]
[null,"Transferred Variables"]
[null,null,"EBITDA",null,null,"USD",null,null,{"$f":"SUM(K9:XFD9)","v":13981815.261202196},null,{"$f":"'ITC Allocation and After Tax'!M11","v":0},{"$f":"'ITC Allocation and After Tax'!N11","v":0},{"$f":"'ITC Allocation and After Tax'!O11","v":0},{"$f":"'ITC Allocation and After Tax'!P11","v":0},{"$f":"'ITC Allocation and After Tax'!Q11","v":0},{"$f":"'ITC Allocation and After Tax'!R11","v":0},{"$f":"'ITC Allocation and After Tax'!S11","v":0},{"$f":"'ITC Allocation and After Tax'!T11","v":42800.758737427423},{"$f":"'ITC Allocation and After Tax'!U11","v":123953.89470771562},{"$f":"'ITC Allocation and After Tax'!V11","v":125853.24690520168},{"$f":"'ITC Allocation and After Tax'!W11","v":112677.94370269061},{"$f":"'ITC Allocation and After Tax'!X11","v":97080.632966189762},{"$f":"'ITC Allocation and After Tax'!Y11","v":155681.55246989481},{"$f":"'ITC Allocation and After Tax'!Z11","v":190356.34308157396},{"$f":"'ITC Allocation and After Tax'!AA11","v":155907.93773947423},{"$f":"'ITC Allocation and After Tax'!AB11","v":98857.598073202462},{"$f":"'ITC Allocation and After Tax'!AC11","v":158365.92216534485},{"$f":"'ITC Allocation and After Tax'!AD11","v":193735.05089384015},{"$f":"'ITC Allocation and After Tax'!AE11","v":158671.87125453539},{"$f":"'ITC Allocation and After Tax'!AF11","v":100672.3330102836},{"$f":"'ITC Allocation and After Tax'!AG11","v":161114.05313838526},{"$f":"'ITC Allocation and After Tax'!AH11","v":197183.75788118411},{"$f":"'ITC Allocation and After Tax'!AI11","v":161491.72473844586},{"$f":"'ITC Allocation and After Tax'!AJ11","v":102525.68904254415},{"$f":"'ITC Allocation and After Tax'!AK11","v":163927.55490790698},{"$f":"'ITC Allocation and After Tax'!AL11","v":200704.00602526497},{"$f":"'ITC Allocation and After Tax'!AM11","v":164368.7025131158},{"$f":"'ITC Allocation and After Tax'!AN11","v":104418.53776858194},{"$f":"'ITC Allocation and After Tax'!AO11","v":166808.07969073733},{"$f":"'ITC Allocation and After Tax'!AP11","v":204297.37344086575},{"$f":"'ITC Allocation and After Tax'!AQ11","v":167304.03655984663},{"$f":"'ITC Allocation and After Tax'!AR11","v":106351.77163284678},{"$f":"'ITC Allocation and After Tax'!AS11","v":169757.32357797155},{"$f":"'ITC Allocation and After Tax'!AT11","v":207965.47527278683},{"$f":"'ITC Allocation and After Tax'!AU11","v":170298.98719456283},{"$f":"'ITC Allocation and After Tax'!AV11","v":108326.30445151978},{"$f":"'ITC Allocation and After Tax'!AW11","v":172777.02774460806},{"$f":"'ITC Allocation and After Tax'!AX11","v":211709.96461613418},{"$f":"'ITC Allocation and After Tax'!AY11","v":173354.84376043023},{"$f":"'ITC Allocation and After Tax'!AZ11","v":110343.07195227689},{"$f":"'ITC Allocation and After Tax'!BA11","v":175868.97969345009},{"$f":"'ITC Allocation and After Tax'!BB11","v":215532.53346063787},{"$f":"'ITC Allocation and After Tax'!BC11","v":176472.92533833088},{"$f":"'ITC Allocation and After Tax'!BD11","v":112403.03232831671},{"$f":"'ITC Allocation and After Tax'!BE11","v":179035.01453426055},{"$f":"'ITC Allocation and After Tax'!BF11","v":219434.91365965322},{"$f":"'ITC Allocation and After Tax'!BG11","v":179654.58147567257},{"$f":"'ITC Allocation and After Tax'!BH11","v":114507.16680704366},{"$f":"'ITC Allocation and After Tax'!BI11","v":182277.0162991907},{"$f":"'ITC Allocation and After Tax'!BJ11","v":223418.8779245161},{"$f":"'ITC Allocation and After Tax'!BK11","v":182901.19293402813},{"$f":"'ITC Allocation and After Tax'!BL11","v":116656.48023380767},{"$f":"'ITC Allocation and After Tax'!BM11","v":185596.91929552873},{"$f":"'ITC Allocation and After Tax'!BN11","v":227486.24084494202},{"$f":"'ITC Allocation and After Tax'!BO11","v":186214.17245611304},{"$f":"'ITC Allocation and After Tax'!BP11","v":118852.00167111459},{"$f":"'ITC Allocation and After Tax'!BQ11","v":188996.70949684732},{"$f":"'ITC Allocation and After Tax'!BR11","v":231638.85993617866},{"$f":"'ITC Allocation and After Tax'!BS11","v":189594.96555262059},{"$f":"'ITC Allocation and After Tax'!BT11","v":121094.78501373093},{"$f":"'ITC Allocation and After Tax'!BU11","v":192478.42597365964},{"$f":"'ITC Allocation and After Tax'!BV11","v":235878.63671363998},{"$f":"'ITC Allocation and After Tax'!BW11","v":193045.05130945382},{"$f":"'ITC Allocation and After Tax'!BX11","v":123385.90962012087},{"$f":"'ITC Allocation and After Tax'!BY11","v":196044.16236472735},{"$f":"'ITC Allocation and After Tax'!BZ11","v":240207.51779577282},{"$f":"'ITC Allocation and After Tax'!CA11","v":196565.94321590356},{"$f":"'ITC Allocation and After Tax'!CB11","v":122228.91575363037},{"$f":"'ITC Allocation and After Tax'!CC11","v":194410.80804136337},{"$f":"'ITC Allocation and After Tax'!CD11","v":239303.03453172211},{"$f":"'ITC Allocation and After Tax'!CE11","v":194795.23659698208},{"$f":"'ITC Allocation and After Tax'!CF11","v":122713.89303824821},{"$f":"'ITC Allocation and After Tax'!CG11","v":197992.53324846784},{"$f":"'ITC Allocation and After Tax'!CH11","v":243656.41633468177},{"$f":"'ITC Allocation and After Tax'!CI11","v":198301.50455212087},{"$f":"'ITC Allocation and After Tax'!CJ11","v":124994.66990356972},{"$f":"'ITC Allocation and After Tax'!CK11","v":201660.14530907266},{"$f":"'ITC Allocation and After Tax'!CL11","v":248100.23236897154},{"$f":"'ITC Allocation and After Tax'!CM11","v":201878.50659499282},{"$f":"'ITC Allocation and After Tax'!CN11","v":127323.50996493276},{"$f":"'ITC Allocation and After Tax'!CO11","v":205415.8290008957},{"$f":"'ITC Allocation and After Tax'!CP11","v":252636.47752543865},{"$f":"'ITC Allocation and After Tax'!CQ11","v":205527.75772258209},{"$f":"'ITC Allocation and After Tax'!CR11","v":129701.48407367848},{"$f":"'ITC Allocation and After Tax'!CS11","v":209261.82739753523},{"$f":"'ITC Allocation and After Tax'!CT11","v":257267.19345070032},{"$f":"'ITC Allocation and After Tax'!CU11","v":209250.80746594653},{"$f":"'ITC Allocation and After Tax'!CV11","v":72809.621621033468},{"$f":"'ITC Allocation and After Tax'!CW11","v":39800.290810333579},{"$f":"'ITC Allocation and After Tax'!CX11","v":82958.733157959316},{"$f":"'ITC Allocation and After Tax'!CY11","v":54939.445170686195},{"$f":"'ITC Allocation and After Tax'!CZ11","v":0},{"$f":"'ITC Allocation and After Tax'!DA11","v":0},{"$f":"'ITC Allocation and After Tax'!DB11","v":0},{"$f":"'ITC Allocation and After Tax'!DC11","v":0},{"$f":"'ITC Allocation and After Tax'!DD11","v":0},{"$f":"'ITC Allocation and After Tax'!DE11","v":0},{"$f":"'ITC Allocation and After Tax'!DF11","v":0},{"$f":"'ITC Allocation and After Tax'!DG11","v":0},{"$f":"'ITC Allocation and After Tax'!DH11","v":0},{"$f":"'ITC Allocation and After Tax'!DI11","v":0},{"$f":"'ITC Allocation and After Tax'!DJ11","v":0},{"$f":"'ITC Allocation and After Tax'!DK11","v":0},{"$f":"'ITC Allocation and After Tax'!DL11","v":0},{"$f":"'ITC Allocation and After Tax'!DM11","v":0},{"$f":"'ITC Allocation and After Tax'!DN11","v":0},{"$f":"'ITC Allocation and After Tax'!DO11","v":0},{"$f":"'ITC Allocation and After Tax'!DP11","v":0},{"$f":"'ITC Allocation and After Tax'!DQ11","v":0},{"$f":"'ITC Allocation and After Tax'!DR11","v":0},{"$f":"'ITC Allocation and After Tax'!DS11","v":0},{"$f":"'ITC Allocation and After Tax'!DT11","v":0},{"$f":"'ITC Allocation and After Tax'!DU11","v":0},{"$f":"'ITC Allocation and After Tax'!DV11","v":0},{"$f":"'ITC Allocation and After Tax'!DW11","v":0},{"$f":"'ITC Allocation and After Tax'!DX11","v":0},{"$f":"'ITC Allocation and After Tax'!DY11","v":0},{"$f":"'ITC Allocation and After Tax'!DZ11","v":0},{"$f":"'ITC Allocation and After Tax'!EA11","v":0},{"$f":"'ITC Allocation and After Tax'!EB11","v":0},{"$f":"'ITC Allocation and After Tax'!EC11","v":0},{"$f":"'ITC Allocation and After Tax'!ED11","v":0},{"$f":"'ITC Allocation and After Tax'!EE11","v":0},{"$f":"'ITC Allocation and After Tax'!EF11","v":0},{"$f":"'ITC Allocation and After Tax'!EG11","v":0}]
[null,null,"Depreciation",null,null,"USD",null,null,{"$f":"SUM(K10:XFD10)","v":2389047.5000000005},null,{"$f":"'ITC Allocation and After Tax'!M27","v":0},{"$f":"'ITC Allocation and After Tax'!N27","v":0},{"$f":"'ITC Allocation and After Tax'!O27","v":0},{"$f":"'ITC Allocation and After Tax'!P27","v":0},{"$f":"'ITC Allocation and After Tax'!Q27","v":0},{"$f":"'ITC Allocation and After Tax'!R27","v":0},{"$f":"'ITC Allocation and After Tax'!S27","v":0},{"$f":"'ITC Allocation and After Tax'!T27","v":36136},{"$f":"'ITC Allocation and After Tax'!U27","v":2258.5},{"$f":"'ITC Allocation and After Tax'!V27","v":2258.5},{"$f":"'ITC Allocation and After Tax'!W27","v":1434458.5000000005},{"$f":"'ITC Allocation and After Tax'!X27","v":49813.600000000028},{"$f":"'ITC Allocation and After Tax'!Y27","v":49813.600000000028},{"$f":"'ITC Allocation and After Tax'!Z27","v":49813.600000000028},{"$f":"'ITC Allocation and After Tax'!AA27","v":77533.600000000049},{"$f":"'ITC Allocation and After Tax'!AB27","v":76088.160000000047},{"$f":"'ITC Allocation and After Tax'!AC27","v":76088.160000000047},{"$f":"'ITC Allocation and After Tax'!AD27","v":76088.160000000047},{"$f":"'ITC Allocation and After Tax'!AE27","v":46520.160000000018},{"$f":"'ITC Allocation and After Tax'!AF27","v":45774.855000000025},{"$f":"'ITC Allocation and After Tax'!AG27","v":45774.855000000025},{"$f":"'ITC Allocation and After Tax'!AH27","v":45774.855000000025},{"$f":"'ITC Allocation and After Tax'!AI27","v":30528.855000000014},{"$f":"'ITC Allocation and After Tax'!AJ27","v":30325.590000000015},{"$f":"'ITC Allocation and After Tax'!AK27","v":30325.590000000015},{"$f":"'ITC Allocation and After Tax'!AL27","v":30325.590000000015},{"$f":"'ITC Allocation and After Tax'!AM27","v":26167.590000000011},{"$f":"'ITC Allocation and After Tax'!AN27","v":25557.795000000009},{"$f":"'ITC Allocation and After Tax'!AO27","v":25557.795000000009},{"$f":"'ITC Allocation and After Tax'!AP27","v":25557.795000000009},{"$f":"'ITC Allocation and After Tax'!AQ27","v":13083.795000000006},{"$f":"'ITC Allocation and After Tax'!AR27","v":12474.000000000005},{"$f":"'ITC Allocation and After Tax'!AS27","v":12474.000000000005},{"$f":"'ITC Allocation and After Tax'!AT27","v":12474.000000000005},{"$f":"'ITC Allocation and After Tax'!AU27","v":0},{"$f":"'ITC Allocation and After Tax'!AV27","v":0},{"$f":"'ITC Allocation and After Tax'!AW27","v":0},{"$f":"'ITC Allocation and After Tax'!AX27","v":0},{"$f":"'ITC Allocation and After Tax'!AY27","v":0},{"$f":"'ITC Allocation and After Tax'!AZ27","v":0},{"$f":"'ITC Allocation and After Tax'!BA27","v":0},{"$f":"'ITC Allocation and After Tax'!BB27","v":0},{"$f":"'ITC Allocation and After Tax'!BC27","v":0},{"$f":"'ITC Allocation and After Tax'!BD27","v":0},{"$f":"'ITC Allocation and After Tax'!BE27","v":0},{"$f":"'ITC Allocation and After Tax'!BF27","v":0},{"$f":"'ITC Allocation and After Tax'!BG27","v":0},{"$f":"'ITC Allocation and After Tax'!BH27","v":0},{"$f":"'ITC Allocation and After Tax'!BI27","v":0},{"$f":"'ITC Allocation and After Tax'!BJ27","v":0},{"$f":"'ITC Allocation and After Tax'!BK27","v":0},{"$f":"'ITC Allocation and After Tax'!BL27","v":0},{"$f":"'ITC Allocation and After Tax'!BM27","v":0},{"$f":"'ITC Allocation and After Tax'!BN27","v":0},{"$f":"'ITC Allocation and After Tax'!BO27","v":0},{"$f":"'ITC Allocation and After Tax'!BP27","v":0},{"$f":"'ITC Allocation and After Tax'!BQ27","v":0},{"$f":"'ITC Allocation and After Tax'!BR27","v":0},{"$f":"'ITC Allocation and After Tax'!BS27","v":0},{"$f":"'ITC Allocation and After Tax'!BT27","v":0},{"$f":"'ITC Allocation and After Tax'!BU27","v":0},{"$f":"'ITC Allocation and After Tax'!BV27","v":0},{"$f":"'ITC Allocation and After Tax'!BW27","v":0},{"$f":"'ITC Allocation and After Tax'!BX27","v":0},{"$f":"'ITC Allocation and After Tax'!BY27","v":0},{"$f":"'ITC Allocation and After Tax'!BZ27","v":0},{"$f":"'ITC Allocation and After Tax'!CA27","v":0},{"$f":"'ITC Allocation and After Tax'!CB27","v":0},{"$f":"'ITC Allocation and After Tax'!CC27","v":0},{"$f":"'ITC Allocation and After Tax'!CD27","v":0},{"$f":"'ITC Allocation and After Tax'!CE27","v":0},{"$f":"'ITC Allocation and After Tax'!CF27","v":0},{"$f":"'ITC Allocation and After Tax'!CG27","v":0},{"$f":"'ITC Allocation and After Tax'!CH27","v":0},{"$f":"'ITC Allocation and After Tax'!CI27","v":0},{"$f":"'ITC Allocation and After Tax'!CJ27","v":0},{"$f":"'ITC Allocation and After Tax'!CK27","v":0},{"$f":"'ITC Allocation and After Tax'!CL27","v":0},{"$f":"'ITC Allocation and After Tax'!CM27","v":0},{"$f":"'ITC Allocation and After Tax'!CN27","v":0},{"$f":"'ITC Allocation and After Tax'!CO27","v":0},{"$f":"'ITC Allocation and After Tax'!CP27","v":0},{"$f":"'ITC Allocation and After Tax'!CQ27","v":0},{"$f":"'ITC Allocation and After Tax'!CR27","v":0},{"$f":"'ITC Allocation and After Tax'!CS27","v":0},{"$f":"'ITC Allocation and After Tax'!CT27","v":0},{"$f":"'ITC Allocation and After Tax'!CU27","v":0},{"$f":"'ITC Allocation and After Tax'!CV27","v":0},{"$f":"'ITC Allocation and After Tax'!CW27","v":0},{"$f":"'ITC Allocation and After Tax'!CX27","v":0},{"$f":"'ITC Allocation and After Tax'!CY27","v":0},{"$f":"'ITC Allocation and After Tax'!CZ27","v":0},{"$f":"'ITC Allocation and After Tax'!DA27","v":0},{"$f":"'ITC Allocation and After Tax'!DB27","v":0},{"$f":"'ITC Allocation and After Tax'!DC27","v":0},{"$f":"'ITC Allocation and After Tax'!DD27","v":0},{"$f":"'ITC Allocation and After Tax'!DE27","v":0},{"$f":"'ITC Allocation and After Tax'!DF27","v":0},{"$f":"'ITC Allocation and After Tax'!DG27","v":0},{"$f":"'ITC Allocation and After Tax'!DH27","v":0},{"$f":"'ITC Allocation and After Tax'!DI27","v":0},{"$f":"'ITC Allocation and After Tax'!DJ27","v":0},{"$f":"'ITC Allocation and After Tax'!DK27","v":0},{"$f":"'ITC Allocation and After Tax'!DL27","v":0},{"$f":"'ITC Allocation and After Tax'!DM27","v":0},{"$f":"'ITC Allocation and After Tax'!DN27","v":0},{"$f":"'ITC Allocation and After Tax'!DO27","v":0},{"$f":"'ITC Allocation and After Tax'!DP27","v":0},{"$f":"'ITC Allocation and After Tax'!DQ27","v":0},{"$f":"'ITC Allocation and After Tax'!DR27","v":0},{"$f":"'ITC Allocation and After Tax'!DS27","v":0},{"$f":"'ITC Allocation and After Tax'!DT27","v":0},{"$f":"'ITC Allocation and After Tax'!DU27","v":0},{"$f":"'ITC Allocation and After Tax'!DV27","v":0},{"$f":"'ITC Allocation and After Tax'!DW27","v":0},{"$f":"'ITC Allocation and After Tax'!DX27","v":0},{"$f":"'ITC Allocation and After Tax'!DY27","v":0},{"$f":"'ITC Allocation and After Tax'!DZ27","v":0},{"$f":"'ITC Allocation and After Tax'!EA27","v":0},{"$f":"'ITC Allocation and After Tax'!EB27","v":0},{"$f":"'ITC Allocation and After Tax'!EC27","v":0},{"$f":"'ITC Allocation and After Tax'!ED27","v":0},{"$f":"'ITC Allocation and After Tax'!EE27","v":0},{"$f":"'ITC Allocation and After Tax'!EF27","v":0},{"$f":"'ITC Allocation and After Tax'!EG27","v":0}]
[null,null,"EBIT",null,null,"USD",null,null,{"$f":"SUM(K11:XFD11)","v":11592767.761202194},null,{"$f":"K9-K10","v":0},{"$f":"L9-L10","v":0},0,0,0,0,0,6664.7587374274226,121695.39470771562,123594.74690520168,-1321780.5562973099,47267.032966189734,105867.95246989478,140542.74308157392,78374.337739474184,22769.438073202415,82277.7621653448,117646.8908938401,112151.71125453537,54897.478010283579,115339.19813838524,151408.90288118407,130962.86973844585,72200.099042544141,133601.96490790695,170378.41602526495,138201.1125131158,78860.742768581928,141250.28469073732,178739.57844086573,154220.24155984662,93877.77163284678,157283.32357797155,195491.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BX9-BX10","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest on Project Debt",null,null,"USD"]
[null,null,"EBT ",null,null,"USD",null,null,{"$f":"SUM(K13:XFD13)","v":11592767.761202194},null,{"$f":"K11-K12","v":0},{"$f":"L11-L12","v":0},0,0,0,0,0,6664.7587374274226,121695.39470771562,123594.74690520168,-1321780.5562973099,47267.032966189734,105867.95246989478,140542.74308157392,78374.337739474184,22769.438073202415,82277.7621653448,117646.8908938401,112151.71125453537,54897.478010283579,115339.19813838524,151408.90288118407,130962.86973844585,72200.099042544141,133601.96490790695,170378.41602526495,138201.1125131158,78860.742768581928,141250.28469073732,178739.57844086573,154220.24155984662,93877.77163284678,157283.32357797155,195491.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BX11-BX12","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital Expenditure",null,null,"USD",null,null,{"$f":"SUM(K15:XFD15)","v":9662925},null,{"$f":"'ITC Allocation and After Tax'!M12","v":0},{"$f":"'ITC Allocation and After Tax'!N12","v":0},{"$f":"'ITC Allocation and After Tax'!O12","v":21173.4375},{"$f":"'ITC Allocation and After Tax'!P12","v":21173.4375},{"$f":"'ITC Allocation and After Tax'!Q12","v":21173.4375},{"$f":"'ITC Allocation and After Tax'!R12","v":21173.4375},{"$f":"'ITC Allocation and After Tax'!S12","v":3421173.4375},{"$f":"'ITC Allocation and After Tax'!T12","v":3957057.8125},{"$f":"'ITC Allocation and After Tax'!U12","v":825000.00000000023},{"$f":"'ITC Allocation and After Tax'!V12","v":825000.00000000023},{"$f":"'ITC Allocation and After Tax'!W12","v":550000.00000000012},{"$f":"'ITC Allocation and After Tax'!X12","v":0},{"$f":"'ITC Allocation and After Tax'!Y12","v":0},{"$f":"'ITC Allocation and After Tax'!Z12","v":0},{"$f":"'ITC Allocation and After Tax'!AA12","v":0},{"$f":"'ITC Allocation and After Tax'!AB12","v":0},{"$f":"'ITC Allocation and After Tax'!AC12","v":0},{"$f":"'ITC Allocation and After Tax'!AD12","v":0},{"$f":"'ITC Allocation and After Tax'!AE12","v":0},{"$f":"'ITC Allocation and After Tax'!AF12","v":0},{"$f":"'ITC Allocation and After Tax'!AG12","v":0},{"$f":"'ITC Allocation and After Tax'!AH12","v":0},{"$f":"'ITC Allocation and After Tax'!AI12","v":0},{"$f":"'ITC Allocation and After Tax'!AJ12","v":0},{"$f":"'ITC Allocation and After Tax'!AK12","v":0},{"$f":"'ITC Allocation and After Tax'!AL12","v":0},{"$f":"'ITC Allocation and After Tax'!AM12","v":0},{"$f":"'ITC Allocation and After Tax'!AN12","v":0},{"$f":"'ITC Allocation and After Tax'!AO12","v":0},{"$f":"'ITC Allocation and After Tax'!AP12","v":0},{"$f":"'ITC Allocation and After Tax'!AQ12","v":0},{"$f":"'ITC Allocation and After Tax'!AR12","v":0},{"$f":"'ITC Allocation and After Tax'!AS12","v":0},{"$f":"'ITC Allocation and After Tax'!AT12","v":0},{"$f":"'ITC Allocation and After Tax'!AU12","v":0},{"$f":"'ITC Allocation and After Tax'!AV12","v":0},{"$f":"'ITC Allocation and After Tax'!AW12","v":0},{"$f":"'ITC Allocation and After Tax'!AX12","v":0},{"$f":"'ITC Allocation and After Tax'!AY12","v":0},{"$f":"'ITC Allocation and After Tax'!AZ12","v":0},{"$f":"'ITC Allocation and After Tax'!BA12","v":0},{"$f":"'ITC Allocation and After Tax'!BB12","v":0},{"$f":"'ITC Allocation and After Tax'!BC12","v":0},{"$f":"'ITC Allocation and After Tax'!BD12","v":0},{"$f":"'ITC Allocation and After Tax'!BE12","v":0},{"$f":"'ITC Allocation and After Tax'!BF12","v":0},{"$f":"'ITC Allocation and After Tax'!BG12","v":0},{"$f":"'ITC Allocation and After Tax'!BH12","v":0},{"$f":"'ITC Allocation and After Tax'!BI12","v":0},{"$f":"'ITC Allocation and After Tax'!BJ12","v":0},{"$f":"'ITC Allocation and After Tax'!BK12","v":0},{"$f":"'ITC Allocation and After Tax'!BL12","v":0},{"$f":"'ITC Allocation and After Tax'!BM12","v":0},{"$f":"'ITC Allocation and After Tax'!BN12","v":0},{"$f":"'ITC Allocation and After Tax'!BO12","v":0},{"$f":"'ITC Allocation and After Tax'!BP12","v":0},{"$f":"'ITC Allocation and After Tax'!BQ12","v":0},{"$f":"'ITC Allocation and After Tax'!BR12","v":0},{"$f":"'ITC Allocation and After Tax'!BS12","v":0},{"$f":"'ITC Allocation and After Tax'!BT12","v":0},{"$f":"'ITC Allocation and After Tax'!BU12","v":0},{"$f":"'ITC Allocation and After Tax'!BV12","v":0},{"$f":"'ITC Allocation and After Tax'!BW12","v":0},{"$f":"'ITC Allocation and After Tax'!BX12","v":0},{"$f":"'ITC Allocation and After Tax'!BY12","v":0},{"$f":"'ITC Allocation and After Tax'!BZ12","v":0},{"$f":"'ITC Allocation and After Tax'!CA12","v":0},{"$f":"'ITC Allocation and After Tax'!CB12","v":0},{"$f":"'ITC Allocation and After Tax'!CC12","v":0},{"$f":"'ITC Allocation and After Tax'!CD12","v":0},{"$f":"'ITC Allocation and After Tax'!CE12","v":0},{"$f":"'ITC Allocation and After Tax'!CF12","v":0},{"$f":"'ITC Allocation and After Tax'!CG12","v":0},{"$f":"'ITC Allocation and After Tax'!CH12","v":0},{"$f":"'ITC Allocation and After Tax'!CI12","v":0},{"$f":"'ITC Allocation and After Tax'!CJ12","v":0},{"$f":"'ITC Allocation and After Tax'!CK12","v":0},{"$f":"'ITC Allocation and After Tax'!CL12","v":0},{"$f":"'ITC Allocation and After Tax'!CM12","v":0},{"$f":"'ITC Allocation and After Tax'!CN12","v":0},{"$f":"'ITC Allocation and After Tax'!CO12","v":0},{"$f":"'ITC Allocation and After Tax'!CP12","v":0},{"$f":"'ITC Allocation and After Tax'!CQ12","v":0},{"$f":"'ITC Allocation and After Tax'!CR12","v":0},{"$f":"'ITC Allocation and After Tax'!CS12","v":0},{"$f":"'ITC Allocation and After Tax'!CT12","v":0},{"$f":"'ITC Allocation and After Tax'!CU12","v":0},{"$f":"'ITC Allocation and After Tax'!CV12","v":0},{"$f":"'ITC Allocation and After Tax'!CW12","v":0},{"$f":"'ITC Allocation and After Tax'!CX12","v":0},{"$f":"'ITC Allocation and After Tax'!CY12","v":0},{"$f":"'ITC Allocation and After Tax'!CZ12","v":0},{"$f":"'ITC Allocation and After Tax'!DA12","v":0},{"$f":"'ITC Allocation and After Tax'!DB12","v":0},{"$f":"'ITC Allocation and After Tax'!DC12","v":0},{"$f":"'ITC Allocation and After Tax'!DD12","v":0},{"$f":"'ITC Allocation and After Tax'!DE12","v":0},{"$f":"'ITC Allocation and After Tax'!DF12","v":0},{"$f":"'ITC Allocation and After Tax'!DG12","v":0},{"$f":"'ITC Allocation and After Tax'!DH12","v":0},{"$f":"'ITC Allocation and After Tax'!DI12","v":0},{"$f":"'ITC Allocation and After Tax'!DJ12","v":0},{"$f":"'ITC Allocation and After Tax'!DK12","v":0},{"$f":"'ITC Allocation and After Tax'!DL12","v":0},{"$f":"'ITC Allocation and After Tax'!DM12","v":0},{"$f":"'ITC Allocation and After Tax'!DN12","v":0},{"$f":"'ITC Allocation and After Tax'!DO12","v":0},{"$f":"'ITC Allocation and After Tax'!DP12","v":0},{"$f":"'ITC Allocation and After Tax'!DQ12","v":0},{"$f":"'ITC Allocation and After Tax'!DR12","v":0},{"$f":"'ITC Allocation and After Tax'!DS12","v":0},{"$f":"'ITC Allocation and After Tax'!DT12","v":0},{"$f":"'ITC Allocation and After Tax'!DU12","v":0},{"$f":"'ITC Allocation and After Tax'!DV12","v":0},{"$f":"'ITC Allocation and After Tax'!DW12","v":0},{"$f":"'ITC Allocation and After Tax'!DX12","v":0},{"$f":"'ITC Allocation and After Tax'!DY12","v":0},{"$f":"'ITC Allocation and After Tax'!DZ12","v":0},{"$f":"'ITC Allocation and After Tax'!EA12","v":0},{"$f":"'ITC Allocation and After Tax'!EB12","v":0},{"$f":"'ITC Allocation and After Tax'!EC12","v":0},{"$f":"'ITC Allocation and After Tax'!ED12","v":0},{"$f":"'ITC Allocation and After Tax'!EE12","v":0},{"$f":"'ITC Allocation and After Tax'!EF12","v":0},{"$f":"'ITC Allocation and After Tax'!EG12","v":0}]
[null,null,"Investment Tax Credit",null,null,"USD",null,null,{"$f":"SUM(K16:XFD16)","v":2047755.0000000005},null,{"$f":"'ITC Allocation and After Tax'!M17","v":0},{"$f":"'ITC Allocation and After Tax'!N17","v":0},{"$f":"'ITC Allocation and After Tax'!O17","v":0},{"$f":"'ITC Allocation and After Tax'!P17","v":0},{"$f":"'ITC Allocation and After Tax'!Q17","v":0},{"$f":"'ITC Allocation and After Tax'!R17","v":0},{"$f":"'ITC Allocation and After Tax'!S17","v":0},{"$f":"'ITC Allocation and After Tax'!T17","v":67755},{"$f":"'ITC Allocation and After Tax'!U17","v":0},{"$f":"'ITC Allocation and After Tax'!V17","v":0},{"$f":"'ITC Allocation and After Tax'!W17","v":1980000.0000000005},{"$f":"'ITC Allocation and After Tax'!X17","v":0},{"$f":"'ITC Allocation and After Tax'!Y17","v":0},{"$f":"'ITC Allocation and After Tax'!Z17","v":0},{"$f":"'ITC Allocation and After Tax'!AA17","v":0},{"$f":"'ITC Allocation and After Tax'!AB17","v":0},{"$f":"'ITC Allocation and After Tax'!AC17","v":0},{"$f":"'ITC Allocation and After Tax'!AD17","v":0},{"$f":"'ITC Allocation and After Tax'!AE17","v":0},{"$f":"'ITC Allocation and After Tax'!AF17","v":0},{"$f":"'ITC Allocation and After Tax'!AG17","v":0},{"$f":"'ITC Allocation and After Tax'!AH17","v":0},{"$f":"'ITC Allocation and After Tax'!AI17","v":0},{"$f":"'ITC Allocation and After Tax'!AJ17","v":0},{"$f":"'ITC Allocation and After Tax'!AK17","v":0},{"$f":"'ITC Allocation and After Tax'!AL17","v":0},{"$f":"'ITC Allocation and After Tax'!AM17","v":0},{"$f":"'ITC Allocation and After Tax'!AN17","v":0},{"$f":"'ITC Allocation and After Tax'!AO17","v":0},{"$f":"'ITC Allocation and After Tax'!AP17","v":0},{"$f":"'ITC Allocation and After Tax'!AQ17","v":0},{"$f":"'ITC Allocation and After Tax'!AR17","v":0},{"$f":"'ITC Allocation and After Tax'!AS17","v":0},{"$f":"'ITC Allocation and After Tax'!AT17","v":0},{"$f":"'ITC Allocation and After Tax'!AU17","v":0},{"$f":"'ITC Allocation and After Tax'!AV17","v":0},{"$f":"'ITC Allocation and After Tax'!AW17","v":0},{"$f":"'ITC Allocation and After Tax'!AX17","v":0},{"$f":"'ITC Allocation and After Tax'!AY17","v":0},{"$f":"'ITC Allocation and After Tax'!AZ17","v":0},{"$f":"'ITC Allocation and After Tax'!BA17","v":0},{"$f":"'ITC Allocation and After Tax'!BB17","v":0},{"$f":"'ITC Allocation and After Tax'!BC17","v":0},{"$f":"'ITC Allocation and After Tax'!BD17","v":0},{"$f":"'ITC Allocation and After Tax'!BE17","v":0},{"$f":"'ITC Allocation and After Tax'!BF17","v":0},{"$f":"'ITC Allocation and After Tax'!BG17","v":0},{"$f":"'ITC Allocation and After Tax'!BH17","v":0},{"$f":"'ITC Allocation and After Tax'!BI17","v":0},{"$f":"'ITC Allocation and After Tax'!BJ17","v":0},{"$f":"'ITC Allocation and After Tax'!BK17","v":0},{"$f":"'ITC Allocation and After Tax'!BL17","v":0},{"$f":"'ITC Allocation and After Tax'!BM17","v":0},{"$f":"'ITC Allocation and After Tax'!BN17","v":0},{"$f":"'ITC Allocation and After Tax'!BO17","v":0},{"$f":"'ITC Allocation and After Tax'!BP17","v":0},{"$f":"'ITC Allocation and After Tax'!BQ17","v":0},{"$f":"'ITC Allocation and After Tax'!BR17","v":0},{"$f":"'ITC Allocation and After Tax'!BS17","v":0},{"$f":"'ITC Allocation and After Tax'!BT17","v":0},{"$f":"'ITC Allocation and After Tax'!BU17","v":0},{"$f":"'ITC Allocation and After Tax'!BV17","v":0},{"$f":"'ITC Allocation and After Tax'!BW17","v":0},{"$f":"'ITC Allocation and After Tax'!BX17","v":0},{"$f":"'ITC Allocation and After Tax'!BY17","v":0},{"$f":"'ITC Allocation and After Tax'!BZ17","v":0},{"$f":"'ITC Allocation and After Tax'!CA17","v":0},{"$f":"'ITC Allocation and After Tax'!CB17","v":0},{"$f":"'ITC Allocation and After Tax'!CC17","v":0},{"$f":"'ITC Allocation and After Tax'!CD17","v":0},{"$f":"'ITC Allocation and After Tax'!CE17","v":0},{"$f":"'ITC Allocation and After Tax'!CF17","v":0},{"$f":"'ITC Allocation and After Tax'!CG17","v":0},{"$f":"'ITC Allocation and After Tax'!CH17","v":0},{"$f":"'ITC Allocation and After Tax'!CI17","v":0},{"$f":"'ITC Allocation and After Tax'!CJ17","v":0},{"$f":"'ITC Allocation and After Tax'!CK17","v":0},{"$f":"'ITC Allocation and After Tax'!CL17","v":0},{"$f":"'ITC Allocation and After Tax'!CM17","v":0},{"$f":"'ITC Allocation and After Tax'!CN17","v":0},{"$f":"'ITC Allocation and After Tax'!CO17","v":0},{"$f":"'ITC Allocation and After Tax'!CP17","v":0},{"$f":"'ITC Allocation and After Tax'!CQ17","v":0},{"$f":"'ITC Allocation and After Tax'!CR17","v":0},{"$f":"'ITC Allocation and After Tax'!CS17","v":0},{"$f":"'ITC Allocation and After Tax'!CT17","v":0},{"$f":"'ITC Allocation and After Tax'!CU17","v":0},{"$f":"'ITC Allocation and After Tax'!CV17","v":0},{"$f":"'ITC Allocation and After Tax'!CW17","v":0},{"$f":"'ITC Allocation and After Tax'!CX17","v":0},{"$f":"'ITC Allocation and After Tax'!CY17","v":0},{"$f":"'ITC Allocation and After Tax'!CZ17","v":0},{"$f":"'ITC Allocation and After Tax'!DA17","v":0},{"$f":"'ITC Allocation and After Tax'!DB17","v":0},{"$f":"'ITC Allocation and After Tax'!DC17","v":0},{"$f":"'ITC Allocation and After Tax'!DD17","v":0},{"$f":"'ITC Allocation and After Tax'!DE17","v":0},{"$f":"'ITC Allocation and After Tax'!DF17","v":0},{"$f":"'ITC Allocation and After Tax'!DG17","v":0},{"$f":"'ITC Allocation and After Tax'!DH17","v":0},{"$f":"'ITC Allocation and After Tax'!DI17","v":0},{"$f":"'ITC Allocation and After Tax'!DJ17","v":0},{"$f":"'ITC Allocation and After Tax'!DK17","v":0},{"$f":"'ITC Allocation and After Tax'!DL17","v":0},{"$f":"'ITC Allocation and After Tax'!DM17","v":0},{"$f":"'ITC Allocation and After Tax'!DN17","v":0},{"$f":"'ITC Allocation and After Tax'!DO17","v":0},{"$f":"'ITC Allocation and After Tax'!DP17","v":0},{"$f":"'ITC Allocation and After Tax'!DQ17","v":0},{"$f":"'ITC Allocation and After Tax'!DR17","v":0},{"$f":"'ITC Allocation and After Tax'!DS17","v":0},{"$f":"'ITC Allocation and After Tax'!DT17","v":0},{"$f":"'ITC Allocation and After Tax'!DU17","v":0},{"$f":"'ITC Allocation and After Tax'!DV17","v":0},{"$f":"'ITC Allocation and After Tax'!DW17","v":0},{"$f":"'ITC Allocation and After Tax'!DX17","v":0},{"$f":"'ITC Allocation and After Tax'!DY17","v":0},{"$f":"'ITC Allocation and After Tax'!DZ17","v":0},{"$f":"'ITC Allocation and After Tax'!EA17","v":0},{"$f":"'ITC Allocation and After Tax'!EB17","v":0},{"$f":"'ITC Allocation and After Tax'!EC17","v":0},{"$f":"'ITC Allocation and After Tax'!ED17","v":0},{"$f":"'ITC Allocation and After Tax'!EE17","v":0},{"$f":"'ITC Allocation and After Tax'!EF17","v":0},{"$f":"'ITC Allocation and After Tax'!EG17","v":0}]
[]
[null,"Income Distribution"]
[null,null,"Pre-Flip Period",null,null,"Flag",{"$f":"'Tax Equity Partner Inputs'!F9","v":"2024-09-01"},{"$f":"'Tax Equity Partner Inputs'!F13","v":"2029-09-01"},{"$f":"SUM(K19:XFD19)","v":20},null,{"$f":"(AND(K3>=$G$19,K3<$H$19))*1","v":0},{"$f":"(AND(L3>=$G$19,L3<$H$19))*1","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BX3>=$G$19,BX3<$H$19))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Post-Flip Period",null,null,"Flag",{"$f":"H19","v":"2029-09-01"},null,{"$f":"SUM(K20:XFD20)","v":95},null,{"$f":"(K3>=$G$20)*1","v":0},{"$f":"(L3>=$G$20)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BX3>=$G$20)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Tax Investor Income Percent Pre-Flip",null,null,"%",{"$f":"'Tax Equity Partner Inputs'!F20","v":0.99},null,null,null,{"$f":"$G$22*K19","v":0},{"$f":"$G$22*L19","v":0},0,0,0,0,0,0,0,0,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$22*BX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor Income Percent Pre-Flip",null,null,"%",{"$f":"1-G22","v":1.0000000000000009E-2},null,null,null,{"$f":"(1-K22)*K19","v":0},{"$f":"(1-L22)*L19","v":0},0,0,0,0,0,0,0,0,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-BX22)*BX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Investor Income Percent Post-Flip",null,null,"%",{"$f":"'Tax Equity Partner Inputs'!F21","v":1.0000000000000009E-2},null,null,null,{"$f":"$G$25*K20","v":0},{"$f":"$G$25*L20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,{"$f":"$G$25*BX20","v":1.0000000000000009E-2},1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2]
[null,null,"Sponsor Income Percent Post-Flip",null,null,"%",{"$f":"1-G25","v":0.99},null,null,null,{"$f":"$G$26*K20","v":0},{"$f":"$G$26*L20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"$G$26*BX20","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99]
[]
[null,null,"Total SPV Income for Allocation (EBT)",null,null,"USD",null,null,{"$f":"SUM(K28:XFD28)","v":11592767.761202194},null,{"$f":"K13","v":0},0,0,0,0,0,0,6664.7587374274226,121695.39470771562,123594.74690520168,-1321780.5562973099,47267.032966189734,105867.95246989478,140542.74308157392,78374.337739474184,22769.438073202415,82277.7621653448,117646.8908938401,112151.71125453537,54897.478010283579,115339.19813838524,151408.90288118407,130962.86973844585,72200.099042544141,133601.96490790695,170378.41602526495,138201.1125131158,78860.742768581928,141250.28469073732,178739.57844086573,154220.24155984662,93877.77163284678,{"$f":"AQ13","v":157283.32357797155},195491.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,{"$f":"BW13","v":196044.16236472735},240207.51779577282,196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,{"$f":"DC13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Investor Income Pre-Flip",null,null,"USD",null,null,{"$f":"SUM(K30:XFD30)","v":743448.37990902015},null,{"$f":"K28*K22","v":0},{"$f":"L28*L22","v":0},0,0,0,0,0,0,0,0,-1308562.7507343369,46794.36263652784,104809.27294519583,139137.31565075819,77590.594362079442,22541.743692470391,81454.984543691346,116470.4219849017,111030.19414199002,54348.503230180744,114185.80615700138,149894.81385237223,129653.2410410614,71478.098052118701,132265.94525882788,168674.63186501228,136819.10138798464,78072.1353408961,139837.78184382993,176952.18265645707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX28*BX22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Investor Income Post-Flip",null,null,"USD",null,null,{"$f":"SUM(K31:XFD31)","v":105898.54901347797},null,{"$f":"K28*K25","v":0},{"$f":"L28*L25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1542.2024155984675,938.77771632846861,1572.8332357797169,1954.9147527278701,1702.9898719456298,1083.2630445151988,1727.7702774460822,2117.0996461613436,1733.5484376043039,1103.43071952277,1758.6897969345025,2155.3253346063807,1764.7292533833104,1124.0303232831682,1790.3501453426072,2194.3491365965342,1796.5458147567274,1145.0716680704377,1822.7701629919086,2234.188779245163,1829.0119293402829,1166.5648023380777,1855.9691929552889,2274.8624084494222,1862.1417245611322,1188.520016711147,1889.9670949684748,2316.3885993617887,1895.9496555262076,1210.9478501373103,1924.7842597365982,2358.7863671364021,1930.4505130945399,1233.8590962012099,1960.4416236472753,{"$f":"BX28*BX25","v":2402.0751779577304},1965.6594321590374,1222.2891575363049,1944.1080804136354,2393.0303453172232,1947.9523659698225,1227.1389303824831,1979.9253324846802,2436.5641633468199,1983.0150455212104,1249.9466990356984,2016.6014530907285,2481.0023236897177,2018.78506594993,1273.2350996493287,2054.1582900089588,2526.3647752543889,2055.2775772258228,1297.014840736786,2092.618273975354,2572.6719345070055,2092.5080746594672,728.09621621033534,398.00290810333615,829.58733157959387,549.39445170686247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Tax Investor Income",null,null,"USD",null,null,{"$f":"SUM(K32:XFD32)","v":849346.9289224979},null,{"$f":"SUM(K30:K31)","v":0},0,0,0,0,0,0,0,0,0,-1308562.7507343369,46794.36263652784,104809.27294519583,139137.31565075819,77590.594362079442,22541.743692470391,81454.984543691346,116470.4219849017,111030.19414199002,54348.503230180744,114185.80615700138,149894.81385237223,129653.2410410614,71478.098052118701,132265.94525882788,168674.63186501228,136819.10138798464,78072.1353408961,139837.78184382993,176952.18265645707,1542.2024155984675,938.77771632846861,{"$f":"SUM(AQ30:AQ31)","v":1572.8332357797169},1954.9147527278701,1702.9898719456298,1083.2630445151988,1727.7702774460822,2117.0996461613436,1733.5484376043039,1103.43071952277,1758.6897969345025,2155.3253346063807,1764.7292533833104,1124.0303232831682,1790.3501453426072,2194.3491365965342,1796.5458147567274,1145.0716680704377,1822.7701629919086,2234.188779245163,1829.0119293402829,1166.5648023380777,1855.9691929552889,2274.8624084494222,1862.1417245611322,1188.520016711147,1889.9670949684748,2316.3885993617887,1895.9496555262076,1210.9478501373103,1924.7842597365982,2358.7863671364021,1930.4505130945399,1233.8590962012099,{"$f":"SUM(BW30:BW31)","v":1960.4416236472753},2402.0751779577304,1965.6594321590374,1222.2891575363049,1944.1080804136354,2393.0303453172232,1947.9523659698225,1227.1389303824831,1979.9253324846802,2436.5641633468199,1983.0150455212104,1249.9466990356984,2016.6014530907285,2481.0023236897177,2018.78506594993,1273.2350996493287,2054.1582900089588,2526.3647752543889,2055.2775772258228,1297.014840736786,2092.618273975354,2572.6719345070055,2092.5080746594672,728.09621621033534,398.00290810333615,829.58733157959387,549.39445170686247,0,0,0,0,0,{"$f":"SUM(DC30:DC31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sponsor Income Pre-Flip",null,null,"USD",null,null,null,null,{"$f":"K28*K23","v":0},{"$f":"L28*L23","v":0},0,0,0,0,0,0,0,0,-13217.805562973112,472.67032966189777,1058.6795246989486,1405.4274308157405,783.74337739474254,227.69438073202434,822.7776216534487,1176.4689089384021,1121.5171125453548,548.97478010283623,1153.3919813838534,1514.0890288118421,1309.6286973844597,722.00099042544207,1336.0196490790706,1703.784160252651,1382.0111251311594,788.60742768581997,1412.5028469073745,1787.395784408659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX28*BX23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor Income Post-Flip",null,null,"USD",null,null,null,null,{"$f":"K28*K26","v":0},{"$f":"L28*L26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152678.03914424815,92938.993916518317,155710.49034219183,193536.56052005896,168595.99732261719,107243.04140700458,171049.25746716198,209592.86496997284,171621.29532282593,109239.64123275412,174110.28989651558,213377.2081260315,174708.19608494756,111279.00200503354,177244.66438891794,217240.56452305667,177858.03566091583,113362.09513897322,180454.24613619878,221184.68914527094,181072.18100468785,115489.91543146959,183740.95010257344,225211.37843649261,184352.0307315519,117663.48165440344,187106.74240187884,229322.47133681687,187699.01589709439,119883.83716359362,190553.64171392305,233519.85034650358,191114.60079635927,122152.05052391966,194083.72074108006,{"$f":"BX28*BX26","v":237805.44261781508},194600.28378374453,121006.62659609407,192466.69996094974,236910.0041864049,192847.28423101225,121486.75410786572,196012.60791598316,241219.85217133493,196318.48950659967,123744.72320453402,199643.54385598193,245619.23004528182,199859.7215290429,126050.27486528343,203361.67071088674,250110.11275018426,203472.48014535627,128404.4692329417,207169.20912355988,254694.52151619332,207158.29939128706,72081.525404823129,39402.287902230244,82129.145826379725,54390.050718979335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Sponsor Income",null,null,"USD",null,null,null,null,{"$f":"SUM(K34:K35)","v":0},{"$f":"SUM(L34:L35)","v":0},0,0,0,0,0,0,0,0,-13217.805562973112,472.67032966189777,1058.6795246989486,1405.4274308157405,783.74337739474254,227.69438073202434,822.7776216534487,1176.4689089384021,1121.5171125453548,548.97478010283623,1153.3919813838534,1514.0890288118421,1309.6286973844597,722.00099042544207,1336.0196490790706,1703.784160252651,1382.0111251311594,788.60742768581997,1412.5028469073745,1787.395784408659,152678.03914424815,92938.993916518317,155710.49034219183,193536.56052005896,168595.99732261719,107243.04140700458,171049.25746716198,209592.86496997284,171621.29532282593,109239.64123275412,174110.28989651558,213377.2081260315,174708.19608494756,111279.00200503354,177244.66438891794,217240.56452305667,177858.03566091583,113362.09513897322,180454.24613619878,221184.68914527094,181072.18100468785,115489.91543146959,183740.95010257344,225211.37843649261,184352.0307315519,117663.48165440344,187106.74240187884,229322.47133681687,187699.01589709439,119883.83716359362,190553.64171392305,233519.85034650358,191114.60079635927,122152.05052391966,194083.72074108006,{"$f":"SUM(BX34:BX35)","v":237805.44261781508},194600.28378374453,121006.62659609407,192466.69996094974,236910.0041864049,192847.28423101225,121486.75410786572,196012.60791598316,241219.85217133493,196318.48950659967,123744.72320453402,199643.54385598193,245619.23004528182,199859.7215290429,126050.27486528343,203361.67071088674,250110.11275018426,203472.48014535627,128404.4692329417,207169.20912355988,254694.52151619332,207158.29939128706,72081.525404823129,39402.287902230244,82129.145826379725,54390.050718979335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Distribution"]
[null,null,"Tax Investor Cash Flow Percent Pre-Flip",null,null,"%",{"$f":"'Tax Equity Partner Inputs'!F23","v":0.05},null,null,null,{"$f":"$G$39*K19","v":0},{"$f":"$G$39*L19","v":0},0,0,0,0,0,0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$39*BX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor Cash Flow Percent Pre-Flip",null,null,"%",{"$f":"'Tax Equity Partner Inputs'!F30","v":0.95},null,null,null,{"$f":"$G$40*K19","v":0},{"$f":"$G$40*L19","v":0},0,0,0,0,0,0,0,0,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$40*BX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Investor Cash Flow Percent Post-Flip",null,null,"%",{"$f":"'Tax Equity Partner Inputs'!F24","v":0.05},null,null,null,{"$f":"$G$42*K20","v":0},{"$f":"$G$42*L20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$G$42*BX20","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Sponsor Cash Flow Percent Post-Flip",null,null,"%",{"$f":"'Tax Equity Partner Inputs'!F31","v":0.95},null,null,null,{"$f":"$G$43*K20","v":0},{"$f":"$G$43*L20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"$G$43*BX20","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[]
[null,null,"Total SPV Cash Flow for Allocation",null,null,"USD",null,null,null,null,{"$f":"K9","v":0},{"$f":"L9","v":0},0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,112677.94370269061,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BX9","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Investor Cash Flow Pre-Flip",null,null,"USD",null,null,null,null,{"$f":"K45*K39","v":0},{"$f":"L45*L39","v":0},0,0,0,0,0,0,0,0,5633.8971851345304,4854.0316483094884,7784.0776234947407,9517.8171540786989,7795.3968869737118,4942.8799036601231,7918.2961082672427,9686.7525446920081,7933.59356272677,5033.6166505141809,8055.702656919264,9859.1878940592069,8074.5862369222932,5126.2844521272082,8196.3777453953498,10035.200301263249,8218.4351256557911,5220.9268884290977,8340.4039845368661,10214.868672043289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX45*BX39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Investor Cash Flow Post-Flip",null,null,"USD",null,null,null,null,{"$f":"K42*K45","v":0},{"$f":"L42*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8365.2018279923323,5317.5885816423397,8487.8661788985773,10398.273763639343,8514.9493597281416,5416.3152225759895,8638.8513872304029,10585.49823080671,8667.7421880215115,5517.1535976138448,8793.4489846725046,10776.626673031895,8823.6462669165448,5620.1516164158356,8951.7507267130277,10971.745682982662,8982.7290737836283,5725.3583403521834,9113.8508149595345,11170.943896225806,9145.0596467014075,5832.8240116903835,9279.8459647764375,11374.312042247102,9310.7086228056523,5942.6000835557297,9449.8354748423662,11581.942996808933,9479.7482776310299,6054.7392506865472,9623.9212986829825,11793.931835682,9652.2525654726905,6169.2954810060437,9802.2081182363672,{"$f":"BX42*BX45","v":12010.375889788642},9828.2971607951786,6111.4457876815186,9720.540402068169,11965.151726586106,9739.7618298491052,6135.6946519124103,9899.6266624233922,12182.820816734089,9915.0752276060448,6249.7334951784869,10083.007265453634,12405.011618448578,10093.925329749642,6366.1754982466382,10270.791450044786,12631.823876271934,10276.387886129105,6485.0742036839247,10463.091369876762,12863.359672535016,10462.540373297328,3640.4810810516738,1990.0145405166791,4147.9366578979661,2746.9722585343097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Tax Investor Cash Flow",null,null,"USD",null,null,null,null,{"$f":"SUM(K47:K48)","v":0},{"$f":"SUM(L47:L48)","v":0},0,0,0,0,0,0,0,0,5633.8971851345304,4854.0316483094884,7784.0776234947407,9517.8171540786989,7795.3968869737118,4942.8799036601231,7918.2961082672427,9686.7525446920081,7933.59356272677,5033.6166505141809,8055.702656919264,9859.1878940592069,8074.5862369222932,5126.2844521272082,8196.3777453953498,10035.200301263249,8218.4351256557911,5220.9268884290977,8340.4039845368661,10214.868672043289,8365.2018279923323,5317.5885816423397,8487.8661788985773,10398.273763639343,8514.9493597281416,5416.3152225759895,8638.8513872304029,10585.49823080671,8667.7421880215115,5517.1535976138448,8793.4489846725046,10776.626673031895,8823.6462669165448,5620.1516164158356,8951.7507267130277,10971.745682982662,8982.7290737836283,5725.3583403521834,9113.8508149595345,11170.943896225806,9145.0596467014075,5832.8240116903835,9279.8459647764375,11374.312042247102,9310.7086228056523,5942.6000835557297,9449.8354748423662,11581.942996808933,9479.7482776310299,6054.7392506865472,9623.9212986829825,11793.931835682,9652.2525654726905,6169.2954810060437,9802.2081182363672,{"$f":"SUM(BX47:BX48)","v":12010.375889788642},9828.2971607951786,6111.4457876815186,9720.540402068169,11965.151726586106,9739.7618298491052,6135.6946519124103,9899.6266624233922,12182.820816734089,9915.0752276060448,6249.7334951784869,10083.007265453634,12405.011618448578,10093.925329749642,6366.1754982466382,10270.791450044786,12631.823876271934,10276.387886129105,6485.0742036839247,10463.091369876762,12863.359672535016,10462.540373297328,3640.4810810516738,1990.0145405166791,4147.9366578979661,2746.9722585343097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sponsor Cash Flow Pre-Flip",null,null,"USD",null,null,null,null,{"$f":"K45*K40","v":0},{"$f":"L45*L40","v":0},0,0,0,0,0,0,0,0,107044.04651755607,92226.601317880268,147897.47484640006,180838.52592749524,148112.5408525005,93914.718169542335,150447.62605707761,184048.29834914813,150738.27769180862,95638.716359769416,153058.35048146598,187324.56998712488,153417.13850152356,97399.404590416947,155731.17716251162,190668.80572400172,156150.26738746002,99197.610880152832,158467.67570620045,194082.50476882246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX45*BX40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor Cash Flow Post-Flip",null,null,"USD",null,null,null,null,{"$f":"K45*K43","v":0},{"$f":"L45*L43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,158938.83473185429,101034.18305120444,161269.45739907297,197567.20150914748,161784.03783483469,102909.98922894378,164138.17635737764,201124.46638532745,164687.10157240872,104825.91835466304,167075.53070877757,204755.90678760599,167649.27907141432,106782.88071190087,170083.26380754751,208463.16797667055,170671.85240188893,108781.80846669147,173163.16548423117,212247.93402829027,173756.13328732672,110823.65622211728,176317.07333075229,216111.92880269492,176903.46383330738,112909.40158755885,179546.87402200495,220056.91693936972,180115.21727498955,115040.04576304437,182854.50467497666,224084.70487795796,183392.79874398111,117216.61413911483,186241.95424649099,{"$f":"BX45*BX43","v":228197.14190598417},186737.64605510837,116117.46996594884,184690.2676392952,227337.882805136,185055.47476713298,116578.19838633579,188092.90658604444,231473.59551794766,188386.42932451481,118744.93640839124,191577.13804361902,235695.22075052295,191784.58126524318,120957.33446668612,195145.03755085092,240004.65364916669,195251.36983645297,123216.40986999455,198798.73602765845,244403.83377816528,198788.26709264918,69169.140539981789,37810.276269816895,78810.796500061348,52192.472912151883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Sponsor Cash Flow",null,null,"USD",null,null,null,null,{"$f":"SUM(K51:K52)","v":0},{"$f":"SUM(L51:L52)","v":0},0,0,0,0,0,0,0,0,107044.04651755607,92226.601317880268,147897.47484640006,180838.52592749524,148112.5408525005,93914.718169542335,150447.62605707761,184048.29834914813,150738.27769180862,95638.716359769416,153058.35048146598,187324.56998712488,153417.13850152356,97399.404590416947,155731.17716251162,190668.80572400172,156150.26738746002,99197.610880152832,158467.67570620045,194082.50476882246,158938.83473185429,101034.18305120444,161269.45739907297,197567.20150914748,161784.03783483469,102909.98922894378,164138.17635737764,201124.46638532745,164687.10157240872,104825.91835466304,167075.53070877757,204755.90678760599,167649.27907141432,106782.88071190087,170083.26380754751,208463.16797667055,170671.85240188893,108781.80846669147,173163.16548423117,212247.93402829027,173756.13328732672,110823.65622211728,176317.07333075229,216111.92880269492,176903.46383330738,112909.40158755885,179546.87402200495,220056.91693936972,180115.21727498955,115040.04576304437,182854.50467497666,224084.70487795796,183392.79874398111,117216.61413911483,186241.95424649099,{"$f":"SUM(BX51:BX52)","v":228197.14190598417},186737.64605510837,116117.46996594884,184690.2676392952,227337.882805136,185055.47476713298,116578.19838633579,188092.90658604444,231473.59551794766,188386.42932451481,118744.93640839124,191577.13804361902,235695.22075052295,191784.58126524318,120957.33446668612,195145.03755085092,240004.65364916669,195251.36983645297,123216.40986999455,198798.73602765845,244403.83377816528,198788.26709264918,69169.140539981789,37810.276269816895,78810.796500061348,52192.472912151883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ITC Distribution and Preferred Yield"]
[null,null,"Total ITC",null,null,"USD",null,null,{"$f":"SUM(K56:XFD56)","v":2047755.0000000005},null,{"$f":"K16","v":0},{"$f":"L16","v":0},0,0,0,0,0,67755,0,0,1980000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ITC to Tax Investor",null,null,"USD",{"$f":"G26","v":0.99},null,{"$f":"SUM(K57:XFD57)","v":2027277.4500000004},null,{"$f":"$G$57*K56","v":0},{"$f":"$G$57*L56","v":0},0,0,0,0,0,67077.45,0,0,1960200.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$57*BX56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ITC to Sponsor",null,null,"USD",{"$f":"1-G57","v":1.0000000000000009E-2},null,null,null,{"$f":"K56*$G$58","v":0},{"$f":"L56*$G$58","v":0},0,0,0,0,0,677.55000000000064,0,0,19800.000000000022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX56*$G$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Investor Contribution Percent",null,null,"%",{"$f":"'Tax Equity Partner Inputs'!F16","v":1.4},null,null,null,{"$f":"$G$60","v":1.4},{"$f":"$G$60","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"$G$60","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[null,null,"Tax Investor Equity Investment",null,null,"USD",null,null,{"$f":"SUM(K61:XFD61)","v":2838188.4300000006},null,{"$f":"K60*K57","v":0},{"$f":"L60*L57","v":0},0,0,0,0,0,93908.43,0,0,2744280.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX60*BX57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Investor Equity Investment Percent",null,null,"%",{"$f":"I15","v":9662925},{"$f":"IFERROR(I61/G62,FALSE)","v":0.29371938931534713}]
[]
[null,null,"Quarterly Preferred Yield as % of Investment",null,null,"%",{"$f":"'Tax Equity Partner Inputs'!F18","v":0.03},{"$f":"G64/4","v":7.4999999999999997E-3},null,null,{"$f":"$H$64","v":7.4999999999999997E-3},{"$f":"$H$64","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,{"$f":"$H$64","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
[null,null,"Base for Preferred Yield",null,null,"USD",{"$f":"I61","v":2838188.4300000006},null,null,null,{"$f":"$G$65","v":2838188.4300000006},{"$f":"$G$65","v":2838188.4300000006},2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,{"$f":"$G$65","v":2838188.4300000006},2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006,2838188.4300000006]
[null,null,"Preferred Yield Earned Over Pre-Flip Period",null,null,"USD",null,null,{"$f":"SUM(K66:XFD66)","v":425728.26450000016},null,{"$f":"K65*K64*K19","v":0},{"$f":"L65*L64*L19","v":0},0,0,0,0,0,0,0,0,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX65*BX64*BX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital Expenditure"]
[null,null,null,"Total Capital Expenditure",null,"USD",null,null,null,null,{"$f":"K15","v":0},0,21173.4375,21173.4375,21173.4375,21173.4375,3421173.4375,3957057.8125,825000.00000000023,825000.00000000023,550000.00000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Investor Equity Investment",null,"USD",{"$f":"H62","v":0.29371938931534713},null,null,null,{"$f":"K69*$G$71","v":0},{"$f":"L69*$G$71","v":0},6219.04913220667,6219.04913220667,6219.04913220667,6219.04913220667,1004864.972804387,1162264.6041730235,242318.49618516146,242318.49618516146,161545.66412344095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX69*$G$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sponsor Equity Investment",null,"USD",{"$f":"1-G71","v":0.70628061068465287},null,null,null,{"$f":"K69*$G$72","v":0},{"$f":"L69*$G$72","v":0},14954.38836779333,14954.38836779333,14954.38836779333,14954.38836779333,2416308.4646956129,2794793.2083269767,582681.50381483883,582681.50381483883,388454.33587655914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX69*$G$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax Cash Flow"]
[null,null,"Tax Investor Cash Flow",null,null,"USD",null,null,{"$f":"SUM(K75:XFD75)","v":684460.36804259242},null,{"$f":"K49","v":0},0,0,0,0,0,0,0,0,0,5633.8971851345304,4854.0316483094884,7784.0776234947407,9517.8171540786989,7795.3968869737118,4942.8799036601231,7918.2961082672427,9686.7525446920081,7933.59356272677,5033.6166505141809,8055.702656919264,9859.1878940592069,8074.5862369222932,5126.2844521272082,8196.3777453953498,10035.200301263249,8218.4351256557911,5220.9268884290977,8340.4039845368661,10214.868672043289,8365.2018279923323,5317.5885816423397,{"$f":"AQ49","v":8487.8661788985773},10398.273763639343,8514.9493597281416,5416.3152225759895,8638.8513872304029,10585.49823080671,8667.7421880215115,5517.1535976138448,8793.4489846725046,10776.626673031895,8823.6462669165448,5620.1516164158356,8951.7507267130277,10971.745682982662,8982.7290737836283,5725.3583403521834,9113.8508149595345,11170.943896225806,9145.0596467014075,5832.8240116903835,9279.8459647764375,11374.312042247102,9310.7086228056523,5942.6000835557297,9449.8354748423662,11581.942996808933,9479.7482776310299,6054.7392506865472,9623.9212986829825,11793.931835682,9652.2525654726905,6169.2954810060437,{"$f":"BW49","v":9802.2081182363672},12010.375889788642,9828.2971607951786,6111.4457876815186,9720.540402068169,11965.151726586106,9739.7618298491052,6135.6946519124103,9899.6266624233922,12182.820816734089,9915.0752276060448,6249.7334951784869,10083.007265453634,12405.011618448578,10093.925329749642,6366.1754982466382,10270.791450044786,12631.823876271934,10276.387886129105,6485.0742036839247,10463.091369876762,12863.359672535016,10462.540373297328,3640.4810810516738,1990.0145405166791,4147.9366578979661,2746.9722585343097,0,0,0,0,0,{"$f":"DC49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Investor Preferred Yield",null,null,"USD",null,null,{"$f":"SUM(K76:XFD76)","v":425728.26450000016},null,{"$f":"K66","v":0},{"$f":"L66","v":0},0,0,0,0,0,0,0,0,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,21286.413225000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Investor ITC",null,null,"USD",null,null,{"$f":"SUM(K77:XFD77)","v":2027277.4500000004},null,{"$f":"K57","v":0},0,0,0,0,0,0,67077.45,0,0,1960200.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Investor Investment",null,null,"USD",null,null,{"$f":"SUM(K78:XFD78)","v":2838188.4300000016},null,{"$f":"K71","v":0},{"$f":"L71","v":0},6219.04913220667,6219.04913220667,6219.04913220667,6219.04913220667,1004864.972804387,1162264.6041730235,242318.49618516146,242318.49618516146,161545.66412344095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Tax Investor Pre-tax Cash Flow",null,"USD",null,null,{"$f":"SUM(K79:XFD79)","v":299277.65254249197},null,{"$f":"K75+K77-K78-0.0000001","v":-9.9999999999999995E-8},{"$f":"L75+L77-L78+L76","v":0},{"$f":"M75+M77-M78+M76","v":-6219.04913220667},-6219.04913220667,-6219.04913220667,-6219.04913220667,-1004864.972804387,-1095187.1541730235,-242318.49618516146,-242318.49618516146,1825574.6462866941,26140.444873309491,29070.490848494745,30804.230379078705,29081.810111973715,26229.293128660127,29204.709333267245,30973.165769692012,29220.006787726772,26320.029875514185,29342.115881919268,31145.601119059211,29360.999461922296,26412.697677127213,29482.790970395356,31321.613526263252,29504.848350655797,26507.340113429102,29626.817209536872,31501.281897043293,8365.2018279923323,5317.5885816423397,8487.8661788985773,10398.273763639343,8514.9493597281416,5416.3152225759895,8638.8513872304029,10585.49823080671,8667.7421880215115,5517.1535976138448,8793.4489846725046,10776.626673031895,8823.6462669165448,5620.1516164158356,8951.7507267130277,10971.745682982662,8982.7290737836283,5725.3583403521834,9113.8508149595345,11170.943896225806,9145.0596467014075,5832.8240116903835,9279.8459647764375,11374.312042247102,9310.7086228056523,5942.6000835557297,9449.8354748423662,11581.942996808933,9479.7482776310299,6054.7392506865472,9623.9212986829825,11793.931835682,9652.2525654726905,6169.2954810060437,9802.2081182363672,12010.375889788642,{"$f":"BY75+BY77-BY78+BY76","v":9828.2971607951786},6111.4457876815186,9720.540402068169,11965.151726586106,9739.7618298491052,6135.6946519124103,9899.6266624233922,12182.820816734089,9915.0752276060448,6249.7334951784869,10083.007265453634,12405.011618448578,10093.925329749642,6366.1754982466382,10270.791450044786,12631.823876271934,10276.387886129105,6485.0742036839247,10463.091369876762,12863.359672535016,10462.540373297328,3640.4810810516738,1990.0145405166791,4147.9366578979661,2746.9722585343097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax IRR for Tax Investor",null,"%",{"$f":"IFERROR(XIRR(K79:EE79,K3:EE3,0.001),FALSE)","v":3.5048313140869133E-2}]
[]
[null,null,"Total Cash Flow",null,null,"USD",null,null,{"$f":"SUM(K83:XFD83)","v":13981815.261202196},null,{"$f":"K9","v":0},{"$f":"L9","v":0},0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,112677.94370269061,97080.632966189762,155681.55246989481,190356.34308157396,155907.93773947423,98857.598073202462,158365.92216534485,193735.05089384015,158671.87125453539,100672.3330102836,161114.05313838526,197183.75788118411,161491.72473844586,102525.68904254415,163927.55490790698,200704.00602526497,164368.7025131158,104418.53776858194,166808.07969073733,204297.37344086575,167304.03655984663,106351.77163284678,169757.32357797155,207965.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BX9","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total ITC",null,null,"USD",null,null,{"$f":"SUM(K84:XFD84)","v":2047755.0000000005},null,{"$f":"K16","v":0},{"$f":"L16","v":0},0,0,0,0,0,67755,0,0,1980000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Required Investment",null,null,"USD",null,null,{"$f":"SUM(K85:XFD85)","v":9662925},null,{"$f":"K15","v":0},{"$f":"L15","v":0},21173.4375,21173.4375,21173.4375,21173.4375,3421173.4375,3957057.8125,825000.00000000023,825000.00000000023,550000.00000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sponsor Cash Flow",null,null,"USD",null,null,{"$f":"SUM(K87:XFD87)","v":12871626.628659606},null,{"$f":"K83-K75-K76","v":0},{"$f":"L83-L75-L76","v":0},0,0,0,0,0,42800.758737427423,123953.89470771562,125853.24690520168,85757.633292556071,70940.188092880271,126611.06162140009,159552.11270249527,126826.12762750054,72628.304944542324,129161.21283207761,162761.88512414813,129451.86446680862,74352.303134769434,131771.93725646602,166038.15676212491,132130.72527652356,76112.991365416936,134444.76393751163,169382.39249900173,134863.85416246002,77911.19765515285,137181.26248120048,172796.09154382246,158938.83473185429,101034.18305120444,161269.45739907297,197567.20150914748,161784.03783483469,102909.9892289438,164138.17635737767,201124.46638532748,164687.10157240872,104825.91835466305,167075.5307087776,204755.90678760599,167649.27907141435,106782.88071190087,170083.26380754751,208463.16797667055,170671.85240188896,108781.80846669148,173163.16548423117,212247.9340282903,173756.13328732672,110823.65622211728,176317.07333075229,216111.92880269492,176903.46383330738,112909.40158755885,179546.87402200495,220056.91693936972,180115.21727498955,115040.04576304439,182854.50467497666,224084.70487795799,183392.79874398114,117216.61413911483,186241.95424649099,{"$f":"BX83-BX75-BX76","v":228197.14190598417},186737.64605510837,116117.46996594885,184690.2676392952,227337.882805136,185055.47476713298,116578.1983863358,188092.90658604444,231473.59551794769,188386.42932451481,118744.93640839124,191577.13804361902,235695.22075052297,191784.58126524318,120957.33446668612,195145.03755085092,240004.65364916672,195251.36983645297,123216.40986999456,198798.73602765848,244403.83377816531,198788.26709264921,69169.140539981789,37810.276269816903,78810.796500061348,52192.472912151883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor ITC",null,null,"USD",null,null,{"$f":"SUM(K88:XFD88)","v":20477.550000000003},null,{"$f":"K84-K77","v":0},{"$f":"L84-L77","v":0},0,0,0,0,0,677.55000000000291,0,0,19800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX84-BX77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor Equity Investment",null,null,"USD",null,null,{"$f":"SUM(K89:XFD89)","v":6824736.5699999994},null,{"$f":"K85-K78","v":0},{"$f":"L85-L78","v":0},14954.38836779333,14954.38836779333,14954.38836779333,14954.38836779333,2416308.4646956129,2794793.2083269767,582681.50381483883,582681.50381483883,388454.33587655914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX85-BX78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Sponsor Pre-tax Cash Flow",null,"USD",null,null,{"$f":"SUM(K90:XFD90)","v":6067367.6086496068},null,{"$f":"K87+K88-K89-0.00001","v":-1.0000000000000001E-5},{"$f":"L87+L88-L89","v":0},-14954.38836779333,-14954.38836779333,-14954.38836779333,-14954.38836779333,-2416308.4646956129,-2751314.8995895493,-458727.60910712322,-456828.25690963713,-282896.7025840031,70940.188092880271,126611.06162140009,159552.11270249527,126826.12762750054,72628.304944542324,129161.21283207761,162761.88512414813,129451.86446680862,74352.303134769434,131771.93725646602,166038.15676212491,132130.72527652356,76112.991365416936,134444.76393751163,169382.39249900173,134863.85416246002,77911.19765515285,137181.26248120048,172796.09154382246,158938.83473185429,101034.18305120444,161269.45739907297,197567.20150914748,161784.03783483469,102909.9892289438,164138.17635737767,201124.46638532748,164687.10157240872,104825.91835466305,167075.5307087776,204755.90678760599,167649.27907141435,106782.88071190087,170083.26380754751,208463.16797667055,170671.85240188896,108781.80846669148,173163.16548423117,212247.9340282903,173756.13328732672,110823.65622211728,176317.07333075229,216111.92880269492,176903.46383330738,112909.40158755885,179546.87402200495,220056.91693936972,180115.21727498955,115040.04576304439,182854.50467497666,224084.70487795799,183392.79874398114,117216.61413911483,186241.95424649099,{"$f":"BX87+BX88-BX89","v":228197.14190598417},186737.64605510837,116117.46996594885,184690.2676392952,227337.882805136,185055.47476713298,116578.1983863358,188092.90658604444,231473.59551794769,188386.42932451481,118744.93640839124,191577.13804361902,235695.22075052297,191784.58126524318,120957.33446668612,195145.03755085092,240004.65364916672,195251.36983645297,123216.40986999456,198798.73602765848,244403.83377816531,198788.26709264921,69169.140539981789,37810.276269816903,78810.796500061348,52192.472912151883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax IRR for Sponsor",null,"%",{"$f":"IFERROR(XIRR(K90:EE90,K3:EE3),FALSE)","v":6.5998765826225256E-2}]
[]
[null,"After-tax Cash Flow"]
[null,null,null,"EBT",null,"USD",null,null,null,null,{"$f":"K13","v":0},{"$f":"L13","v":0},0,0,0,0,0,6664.7587374274226,121695.39470771562,123594.74690520168,-1321780.5562973099,47267.032966189734,105867.95246989478,140542.74308157392,78374.337739474184,22769.438073202415,82277.7621653448,117646.8908938401,112151.71125453537,54897.478010283579,115339.19813838524,151408.90288118407,130962.86973844585,72200.099042544141,133601.96490790695,170378.41602526495,138201.1125131158,78860.742768581928,141250.28469073732,178739.57844086573,154220.24155984662,93877.77163284678,157283.32357797155,195491.47527278683,170298.98719456283,108326.30445151978,172777.02774460806,211709.96461613418,173354.84376043023,110343.07195227689,175868.97969345009,215532.53346063787,176472.92533833088,112403.03232831671,179035.01453426055,219434.91365965322,179654.58147567257,114507.16680704366,182277.0162991907,223418.8779245161,182901.19293402813,116656.48023380767,185596.91929552873,227486.24084494202,186214.17245611304,118852.00167111459,188996.70949684732,231638.85993617866,189594.96555262059,121094.78501373093,192478.42597365964,235878.63671363998,193045.05130945382,123385.90962012087,196044.16236472735,{"$f":"BX13","v":240207.51779577282},196565.94321590356,122228.91575363037,194410.80804136337,239303.03453172211,194795.23659698208,122713.89303824821,197992.53324846784,243656.41633468177,198301.50455212087,124994.66990356972,201660.14530907266,248100.23236897154,201878.50659499282,127323.50996493276,205415.8290008957,252636.47752543865,205527.75772258209,129701.48407367848,209261.82739753523,257267.19345070032,209250.80746594653,72809.621621033468,39800.290810333579,82958.733157959316,54939.445170686195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax Rate",null,"%",{"$f":"'Tax Inputs'!$F$22","v":0.21},null,null,null,{"$f":"$G$96","v":0.21},{"$f":"$G$96","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,{"$f":"$G$96","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21]
[]
[null,null,null,"Total Income Taxes",null,"USD",null,null,null,null,{"$f":"K95*K96","v":0},{"$f":"L95*L96","v":0},0,0,0,0,0,1399.5993348597588,25556.032888620281,25954.896850092351,-277573.9168224351,9926.0769228998433,22232.270018677904,29513.976047130524,16458.610925289577,4781.5819953725068,17278.330054722406,24705.847087706421,23551.859363452426,11528.47038215955,24221.231609060898,31795.869605048654,27502.202645073627,15162.020798934269,28056.412630660459,35779.467365305638,29022.233627754318,16560.755981402202,29662.559785054837,37535.311472581801,32386.250727567789,19714.332042897822,33029.497951374025,41053.209807285231,35762.787310858192,22748.523934819154,36283.175826367689,44459.092569388173,36404.517189690348,23172.045109978146,36932.485735624519,45261.832026733951,37059.314321049482,23604.636788946507,37597.353052194718,46081.331868527173,37727.462109891239,24046.505029479165,38278.173422830048,46917.964364148378,38409.250516145905,24497.860849099608,38975.353052061029,47772.110577437823,39104.976215783739,24958.920350934062,39689.308994337938,48644.160586597514,39814.942766050321,25429.904852883494,40420.469454468526,49534.513709864397,40539.460774985302,25911.041020225384,41169.274096592744,{"$f":"BX95*BX96","v":50443.578737112286},41278.848075339745,25668.072308262377,40826.269688686305,50253.637251661639,40906.999685366238,25769.917538032121,41578.431982178241,51167.847430283167,41643.315955945378,26248.88067974964,42348.630514905257,52101.048797484022,42394.48638494849,26737.937092635879,43137.324090188093,53053.660280342112,43160.829121742237,27237.31165547248,43944.983753482396,54026.110624647066,43942.669567848774,15290.020540417028,8358.0610701700516,17421.333963171455,11537.2834858441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Income Allocation to Tax Investor",null,"%",null,null,null,null,{"$f":"K22+K25","v":0},{"$f":"L22+L25","v":0},0,0,0,0,0,0,0,0,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,{"$f":"BX22+BX25","v":1.0000000000000009E-2},1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2]
[null,null,null,"Taxes Allocated to Tax Investor",null,"USD",null,null,{"$f":"SUM(K101:XFD101)","v":178362.85507372452},null,{"$f":"K100*K98","v":0},{"$f":"L100*L98","v":0},0,0,0,0,0,0,0,0,-274798.17765421077,9826.8161536708449,22009.947318491126,29218.836286659218,16294.024816036681,4733.766175418782,17105.546754175182,24458.788616829355,23316.3407698179,11413.185678337955,23979.01929297029,31477.910908998168,27227.18061862289,15010.400590944926,27775.848504353853,35421.67269165258,28732.011291476774,16395.148421588179,29365.93418720429,37159.958357855983,323.86250727567818,197.1433204289784,330.29497951374054,410.5320980728527,357.62787310858221,227.48523934819173,362.83175826367722,444.59092569388213,364.04517189690381,231.72045109978166,369.3248573562455,452.61832026733993,370.59314321049516,236.04636788946527,375.97353052194751,460.81331868527212,377.27462109891275,240.46505029479187,382.78173422830082,469.17964364148418,384.09250516145937,244.97860849099629,389.75353052061064,477.72110577437866,391.04976215783773,249.58920350934085,396.89308994337972,486.44160586597559,398.14942766050353,254.29904852883516,404.20469454468559,495.34513709864439,405.39460774985338,259.11041020225406,411.69274096592778,{"$f":"BX100*BX98","v":504.4357873711233},412.78848075339783,256.68072308262401,408.26269688686341,502.53637251661684,409.06999685366276,257.69917538032144,415.78431982178279,511.67847430283211,416.43315955945417,262.48880679749664,423.48630514905295,521.01048797484066,423.94486384948527,267.379370926359,431.37324090188133,530.5366028034216,431.60829121742273,272.37311655472502,439.44983753482438,540.26110624647117,439.42669567848816,152.90020540417041,83.580610701700593,174.21333963171472,115.37283485844111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Taxes on Preferred Yield",null,"USD",{"$f":"'Tax Inputs'!$F$22","v":0.21},null,null,null,{"$f":"$G$103*K66","v":0},{"$f":"$G$103*L66","v":0},0,0,0,0,0,0,0,0,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,4470.1467772500009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$103*BX66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"After-tax Cash Flow for Tax Investor",null,"USD",null,null,null,null,{"$f":"K79-K101","v":-9.9999999999999995E-8},{"$f":"L79-L101-L103","v":0},{"$f":"M79-M101-M103","v":-6219.04913220667},-6219.04913220667,-6219.04913220667,-6219.04913220667,-1004864.972804387,-1095187.1541730235,-242318.49618516146,-242318.49618516146,2095902.6771636547,11843.481942388644,2590.3967527536179,-2884.7526848305142,8317.638518687032,17025.380175991344,7629.0158018420616,2044.2303756126557,1433.5192406588712,10436.697419926229,892.9498116989771,-4802.4565671889586,-2336.3279339505943,6932.150308932286,-2763.2043112084984,-8570.205942639328,-3697.3097180709783,5642.0449145909215,-4209.2637549174187,-10128.823238062691,8041.3393207166537,5120.4452612133609,8157.5711993848372,9987.7416655664911,8157.3214866195594,5188.829983227798,8276.0196289667256,10140.907305112829,8303.6970161246081,5285.4331465140631,8424.1241273162595,10324.008352764555,8453.0531237060495,5384.1052485263699,8575.7771961910803,10510.93236429739,8605.4544526847149,5484.8932900573918,8731.069080731233,10701.764252584322,8760.967141539948,5587.845403199387,8890.0924342558264,10896.590936472723,8919.6588606478144,5693.0108800463886,9052.9423848989863,11095.501390942958,9081.5988499705272,5800.4402021577116,9219.716604138297,11298.586698583356,9246.8579577228375,5910.18507080379,9390.5153772704398,11505.940102417519,{"$f":"BY79-BY101-BY103","v":9415.5086800417812},5854.7650645988942,9312.2777051813064,11462.615354069489,9330.6918329954424,5877.995476532089,9483.8423426016088,11671.142342431256,9498.6420680465908,5987.2446883809898,9659.5209603045805,11884.001130473736,9669.9804659001566,6098.7961273202791,9839.4182091429047,12101.287273468512,9844.7795949116826,6212.7010871291995,10023.641532341937,12323.098566288545,10023.11367761884,3487.5808756475035,1906.4339298149785,3973.7233182662512,2631.5994236758688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After-tax IRR to Tax Investor",null,"%",{"$f":"IFERROR(XIRR(K105:EE105,K3:EE3),FALSE)","v":3.8366347551345827E-3}]
[]
[null,null,null,"Total Cash Inflow",null,"USD",null,null,{"$f":"SUMIF(K105:EE105,\">0\",K105:EE105)","v":2680469.5219512973}]
[null,null,null,"Total Cash Outflow",null,"USD",null,null,{"$f":"SUMIF(K105:EE105,\"<0\",K105:EE105)","v":-2648957.6600275296}]
[null,null,null,"ROI",null,null,null,null,{"$f":"-I108/I109-1","v":1.1895947753064684E-2}]
[]
[null,null,null,"Income Allocation to Sponsor",null,"%",null,null,null,null,{"$f":"1-K100","v":1},{"$f":"1-L100","v":1},1,1,1,1,1,1,1,1,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"1-BX100","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]
[null,null,null,"Taxes Allocated to Sponsor",null,"USD",null,null,{"$f":"SUM(K113:XFD113)","v":2256118.3747787368},null,{"$f":"K112*K98","v":0},{"$f":"L112*L98","v":0},0,0,0,0,0,1399.5993348597588,25556.032888620281,25954.896850092351,-2775.7391682243533,99.260769228998527,222.32270018677923,295.13976047130552,164.58610925289591,47.815819953725111,172.78330054722423,247.05847087706442,235.51859363452448,115.2847038215956,242.21231609060919,317.95869605048682,275.02202645073652,151.62020798934282,280.56412630660486,357.79467365305669,290.22233627754343,165.60755981402218,296.62559785054862,375.35311472581833,32062.388220292112,19517.188722468843,32699.202971860286,40642.677709212381,35405.159437749608,22521.038695470961,35920.344068104016,44014.50164369429,36040.472017793443,22940.324658878366,36563.160878268274,44809.213706466609,36688.72117783899,23368.590421057041,37221.379521672767,45620.518549841901,37350.187488792326,23806.039979184374,37895.391688601747,46448.784720506897,38025.158010984444,24252.882240608611,38585.599521540418,47294.389471663446,38713.9264536259,24709.33114742472,39292.415904394562,48157.718980731537,39416.79333838982,25175.605804354658,40016.264759923841,49039.168572765753,40134.066167235447,25651.93061002313,40757.581355626819,{"$f":"BX112*BX98","v":49939.142949741159},40866.059594586346,25411.391585179754,40418.006991799441,49751.100879145022,40497.929688512573,25512.218362651798,41162.647662356459,50656.168955980334,41226.882796385922,25986.391872952143,41925.144209756203,51580.038309509182,41970.541521099003,26470.55772170952,42705.950849286208,52523.123677538693,42729.220830524813,26964.938538917755,43505.53391594757,53485.849518400595,43503.242872170289,15137.120335012858,8274.4804594683519,17247.12062353974,11421.910650985659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"After-tax Cash Flow to Sponsor",null,"USD",null,null,{"$f":"SUM(K115:XFD115)","v":3811249.2338708681},null,{"$f":"K90-K113","v":-1.0000000000000001E-5},{"$f":"L90-L113","v":0},-14954.38836779333,-14954.38836779333,-14954.38836779333,-14954.38836779333,-2416308.4646956129,-2752714.498924409,-484283.6419957435,-482783.15375972947,-280120.96341577877,70840.927323651267,126388.73892121331,159256.97294202397,126661.54151824764,72580.489124588596,128988.42953153039,162514.82665327107,129216.3458731741,74237.018430947835,131529.7249403754,165720.19806607443,131855.70325007284,75961.371157427595,134164.19981120504,169024.59782534867,134573.63182618248,77745.590095338834,136884.63688334994,172420.73842909664,126876.44651156219,81516.9943287356,128570.25442721268,156924.52379993509,126378.87839708508,80388.950533472846,128217.83228927365,157109.96474163319,128646.62955461527,81885.593695784686,130512.36983050933,159946.69308113938,130960.55789357536,83414.290290843826,132861.88428587475,162842.64942682866,133321.66491309664,84975.768487507099,135267.77379562941,165799.1493077834,135730.97527634227,86570.773981508668,137731.47380921186,168817.53933103147,138189.53737968148,88200.070440134135,140254.4581176104,171899.19795863819,140698.42393659975,89864.439958689734,142838.23991505284,175045.53630519225,143258.73257674568,91564.683529091693,145484.37289086418,{"$f":"BX90-BX113","v":178257.99895624301},145871.58646052203,90706.078380769104,144272.26064749574,177586.78192599097,144557.5450786204,91065.980023684009,146930.25892368797,180817.42656196735,147159.54652812891,92758.544535439098,149651.99383386283,184115.18244101381,149814.03974414419,94486.776744976611,152439.08670156472,187481.52997162804,152522.14900592816,96251.471331076813,155293.20211171091,190917.98425976472,155285.02422047892,54032.020204968932,29535.795810348551,61563.675876521607,40770.562261166226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After-tax IRR to Sponsor",null,"%",{"$f":"IFERROR(XIRR(K115:EE115,K3:EE3),FALSE)","v":4.6241763234138492E-2}]
[]
[null,"Balance Sheet - Tax Equity"]
[]
[]
[]
[]
[]
[]
[null,"Balance Sheet - Sponsor"]

{"sheet":"Inside Capital","index":20,"n_rows":98,"n_cols":135,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[null,null,"Period",null,null,"Units","Driver","Driver","Sum",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]
[null,null,"Beginning of Period",null,null,null,null,null,null,null,{"$f":"J3+1","v":"2022-01-01"},{"$f":"K3+1","v":"2022-04-01"},"2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01",{"$f":"BW3+1","v":"2038-04-01"},"2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01"]
[null,null,"End of Period",null,null,null,null,null,null,{"$f":"EDATE('Constant Inputs - Operation'!$G$10,0)-1","v":"2021-12-31"},{"$f":"EOMONTH(K2,2)","v":"2022-03-31"},{"$f":"EOMONTH(L2,2)","v":"2022-06-30"},"2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31",{"$f":"EOMONTH(BX2,2)","v":"2038-06-30"},"2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31"]
[null,null,"End of Year",null,null,12,null,null,null,null,{"$f":"MOD(MONTH(K2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(BW2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Annual counter",null,null,null,null,null,null,null,{"$f":"IF(J4,1, J5+1)","v":1},{"$f":"IF(K4,1, K5+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"IF(BW4,1, BW5+1)","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,"Year",null,null,null,null,null,null,null,{"$f":"YEAR(K3)","v":2022},{"$f":"YEAR(L3)","v":2022},2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,{"$f":"YEAR(BX3)","v":2038},2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053]
[null,"Partner by Partner Financial Statements"]
[]
[null,null,"Tax Investor Income Statement"]
[null,null,null,"Revenues"]
[null,null,null,"Expenses"]
[null,null,null,"EBITDA"]
[null,null,null,"Less: Depreciation"]
[null,null,null,"Less: Write-down of Depreciation Base"]
[null,null,null,"Income "]
[]
[null,null,"Cash Flow"]
[null,null,null,"EBITDA Including Energy Services Fee and Deducting Lease Payment"]
[null,null,null,"Less: Capital Expenditures"]
[null,null,null,"Net Cash Flow"]
[]
[null,null,"Balance Sheet"]
[null,null,null,null,"Construction in Progress"]
[null,null,null,null,"Plant in Service"]
[null,null,null,null,"Less: Accumulated Write-Down"]
[null,null,null,null,"Gross Plant"]
[null,null,null,null,"Less: Accumulated Depreciaion"]
[null,null,null,null,"Net Assets"]
[]
[null,null,null,null,"Project Level Debt"]
[]
[null,null,null,null,"Opening Equity - Tax Investor"]
[null,null,null,null,"Add: Contributions (Cap Exp)"]
[null,null,null,null,"Add: Income"]
[null,null,null,null,"Add: 754b Step-up"]
[null,null,null,null,"Less: Dividends"]
[null,null,null,null,"Less: Depreciation on 754b Step-up"]
[null,null,null,null,"Closing Balance"]
[]
[null,null,null,null,"Negative Closing Balance Test"]
[]
[null,null,null,null,"Income Re-allocated to Sponsor"]
[null,null,null,null,"Increased Taxable Income to Tax Investor"]
[null,null,null,null,"Increased Taxes to Tax Investor"]
[]
[null,null,null,null,"Tax Investor Cash Flow with Re-allocated Income"]
[]
[null,null,null,null,"Tax Investor IRR with Re-allocated Income"]
[]
[null,null,"Deficit Reduction Obligation"]
[null,null,null,null,"Maximum DRO"]
[]
[null,null,null,null,"Opening Balance"]
[null,null,null,null,"Add: DRO Transferred from Sponsor to Tax Investor"]
[null,null,null,null,"Less: DRO Transferred from Tax Investor to Sponsor"]
[null,null,null,null,"Closing Balance"]
[]
[]
[]
[null,null,"Equity Account with DRO"]
[null,null,null,null,"Opening Equity - Tax Investor"]
[null,null,null,null,"Add: Contributions (Cap Exp)"]
[null,null,null,null,"Add: 754b Step-up"]
[null,null,null,null,"Add: Income"]
[null,null,null,null,"Less: Dividends"]
[null,null,null,null,"Add: DRO to Avoid Negative Equity"]
[null,null,null,null,"Less: Depreciation on 754b Step-up"]
[]
[null,null,null,null,"Closing Balance"]
[]
[null,null,"Tax Investor Income Statement"]
[null,null,null,"Revenues"]
[null,null,null,"Expenses"]
[null,null,null,"EBITDA"]
[null,null,null,"Less: Depreciation"]
[null,null,null,"Less: Write-down of Depreciation Base"]
[null,null,null,"Income "]
[]
[null,null,"Cash Flow"]
[null,null,null,"EBITDA Including Energy Services Fee and Deducting Lease Payment"]
[null,null,null,"Less: Capital Expenditures"]
[null,null,null,"Net Cash Flow"]
[]
[null,null,"Equity Account for Sponsor"]
[]
[null,null,"Sponsor Equity Account with DRO"]
[null,null,null,null,"Opening Equity - Tax Investor"]
[null,null,null,null,"Add: Contributions (Cap Exp)"]
[null,null,null,null,"Add: Income"]
[null,null,null,null,"Less: Dividends"]
[null,null,null,null,"Less: DRO transferred to Tax Investor"]
[]
[null,null,null,null,"Closing Balance"]
[]
[]
[null,null,null,null,"Income Re-allocated to Sponsor with DRO"]
[]
[null,null,null,null,"Tax Investor IRR before Outside Basis"]

{"sheet":"Outside Basis","index":21,"n_rows":114,"n_cols":5,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"Partner by Partner Financial Statements for Tax"]
[]
[null,null,"Tax Investor Income Statement"]
[null,null,null,"Revenues"]
[null,null,null,"Expenses"]
[null,null,null,"EBITDA"]
[null,null,null,"Less: Depreciation - without 754b"]
[null,null,null,"Less: Depreciation on 754b"]
[null,null,null,"Less: Write-down of Depreciation Base"]
[null,null,null,"Income before Re-allocation"]
[null,null,null,"Add: Gain from 731a excess dividends - Like Capital Gain"]
[null,null,null,"Less: Re-allocated Income"]
[null,null,null,"Income "]
[]
[null,null,"Cash Flow"]
[null,null,null,"EBITDA Including Energy Services Fee and Deducting Lease Payment"]
[null,null,null,"Less: Capital Expenditures"]
[null,null,null,"Net Cash Flow"]
[]
[null,null,"Balance Sheet"]
[null,null,null,null,"Construction in Progress"]
[null,null,null,null,"Plant in Service"]
[null,null,null,null,"Less: Accumulated Write-Down"]
[null,null,null,null,"Gross Plant"]
[null,null,null,null,"Less: Accumulated Depreciaion"]
[null,null,null,null,"Capital Gain from Taking Out Too Many Dividends - 754b  (not used)"]
[null,null,null,null,"Less: Depreciation on Asset Write-up from 754b"]
[]
[null,null,null,null,"Net Assets"]
[]
[null,null,null,null,"Project Level Debt"]
[]
[null,null,null,null,"Opening Equity - Tax Investor"]
[null,null,null,null,"Add: Contributions (Cap Exp)"]
[null,null,null,null,"Add: Income - Positive without 731a capital gain"]
[null,null,null,null,"Less: Dividends - Tax Investor"]
[null,null,null,null,"Sub-total"]
[]
[null,null,null,null,"Add: 731a Gapital Gain Excess Dividends from Negative Subtotal and Dividend"]
[null,null,null,null,"Less: Negative Income"]
[null,null,null,null,"Second Sub-total for Suspended Loss"]
[null,null,null,null,"Add: Negative Balance Like Other NOL"]
[null,null,null,null,"Less: Used Balance Like Use of NOL"]
[null,null,null,null,"Balance After Suspended Loss - Like NOL"]
[null,null,null,null,"Closing Balance of Balance Sheet"]
[]
[null,null,null,null,"Suspended Loss Account"]
[null,null,null,null,"Opening Balance"]
[null,null,null,null,"Add: Suspended Loss from Negative Sub-total"]
[null,null,null,null,"Less: Suspended Loss from Positive Sub-total (after negative)"]
[null,null,null,null,"Closing Balance"]
[]
[null,null,null,null,"Tax Equity Cash Flow"]
[]
[null,null,null,null,"Cash Flow without Constraints"]
[null,null,null,null,"Less: Increase in Taxes from Inside Capital (maybe can avoid with DRO)"]
[null,null,null,null,"Less: Taxes on Excess Dividends (Capital Gain)"]
[null,null,null,null,"Less: Suspended Loss x Tax Rate from Second Subtotal"]
[null,null,null,null,"Add: Suspended Loss Reversal"]
[null,null,null,null,"Net Cash Flow After-tax to Tax Equity Investor"]
[null,null,null,null,"After IRR to Tax Equity Investor"]
[]
[]
[null,null,null,null,"Negative Closing Balance Test"]
[]
[null,null,null,null,"Income Re-allocated to Sponsor"]
[null,null,null,null,"Increased Taxable Income to Tax Investor"]
[null,null,null,null,"Increased Taxes to Tax Investor"]
[]
[null,null,null,null,"Tax Investor Cash Flow with Re-allocated Income"]
[]
[null,null,null,null,"Tax Investor IRR with Re-allocated Income"]
[]
[null,null,"Deficit Reduction Obligation"]
[null,null,null,null,"Maximum DRO"]
[]
[null,null,null,null,"Opening Balance"]
[null,null,null,null,"Add: DRO Transferred from Sponsor to Tax Investor"]
[null,null,null,null,"Less: DRO Transferred from Tax Investor to Sponsor"]
[null,null,null,null,"Closing Balance"]
[]
[]
[]
[null,null,"Equity Account with DRO"]
[null,null,null,null,"Opening Equity - Tax Investor"]
[null,null,null,null,"Add: Contributions (Cap Exp)"]
[null,null,null,null,"Add: 754b Step-up"]
[null,null,null,null,"Add: Income"]
[null,null,null,null,"Less: Dividends"]
[null,null,null,null,"Add: DRO to Avoid Negative Equity"]
[null,null,null,null,"Less: Depreciation on 754b Step-up"]
[]
[null,null,null,null,"Closing Balance"]
[]
[]
[null,null,"Equity Account for Sponsor"]
[]
[null,null,"Sponsor Equity Account with DRO"]
[null,null,null,null,"Opening Equity - Tax Investor"]
[null,null,null,null,"Add: Contributions (Cap Exp)"]
[null,null,null,null,"Add: Income"]
[null,null,null,null,"Less: Dividends"]
[null,null,null,null,"Less: DRO transferred to Tax Investor"]
[]
[null,null,null,null,"Closing Balance"]
[]
[]
[null,null,null,null,"Income Re-allocated to Sponsor with DRO"]
[]
[null,null,null,null,"Tax Investor IRR before Outside Basis"]

{"sheet":"Back Leverage","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Income and Cash Yield","index":23,"n_rows":42,"n_cols":137,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,null,"Period",null,null,"Units","Driver","Driver",null,null,"Sum",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]
[null,null,"Beginning of Period",null,null,null,null,null,null,null,null,null,{"$f":"L3+1","v":"2022-01-01"},{"$f":"M3+1","v":"2022-04-01"},"2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01",{"$f":"BY3+1","v":"2038-04-01"},"2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01"]
[null,null,"End of Period",null,null,null,null,null,null,null,null,{"$f":"EDATE('Constant Inputs - Operation'!$G$10,0)-1","v":"2021-12-31"},{"$f":"EOMONTH(M2,2)","v":"2022-03-31"},{"$f":"EOMONTH(N2,2)","v":"2022-06-30"},"2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31",{"$f":"EOMONTH(BZ2,2)","v":"2038-06-30"},"2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31"]
[null,null,"End of Year",null,null,12,null,null,null,null,null,null,{"$f":"MOD(MONTH(M2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(BY2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Annual counter",null,null,null,null,null,"ITC",{"$f":"ITC_Flag","v":true},null,null,{"$f":"IF(L4,1, L5+1)","v":1},{"$f":"IF(M4,1, M5+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"IF(BY4,1, BY5+1)","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,"Year",null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M3)","v":2022},{"$f":"YEAR(N3)","v":2022},2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,{"$f":"YEAR(BZ3)","v":2038},2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053]
[]
[null,"Transferred Variables"]
[null,null,"EBITDA"]
[null,null,"Depreciation"]
[null,null,"EBIT"]
[null,null,"Interest on Project Debt"]
[null,null,"EBT "]
[]
[null,"Income Distribution"]
[]
[]
[]
[]
[null,"Cash Flow Distribution"]
[]
[]
[]
[null,"ITC Distribution"]
[]
[]
[]
[]
[null,"Net Cash Flow Distribution"]
[]
[]
[]
[]
[]
[null,"Balance Sheet - Tax Equity"]
[]
[]
[]
[]
[]
[]
[null,"Balance Sheet - Sponsor"]

{"sheet":"Tax Investor Inside Basis","index":24,"n_rows":42,"n_cols":137,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,null,"Period",null,null,"Units","Driver","Driver",null,null,"Sum",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]
[null,null,"Beginning of Period",null,null,null,null,null,null,null,null,null,{"$f":"L3+1","v":"2022-01-01"},{"$f":"M3+1","v":"2022-04-01"},"2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01",{"$f":"BY3+1","v":"2038-04-01"},"2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01"]
[null,null,"End of Period",null,null,null,null,null,null,null,null,{"$f":"EDATE('Constant Inputs - Operation'!$G$10,0)-1","v":"2021-12-31"},{"$f":"EOMONTH(M2,2)","v":"2022-03-31"},{"$f":"EOMONTH(N2,2)","v":"2022-06-30"},"2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31",{"$f":"EOMONTH(BZ2,2)","v":"2038-06-30"},"2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31"]
[null,null,"End of Year",null,null,12,null,null,null,null,null,null,{"$f":"MOD(MONTH(M2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(BY2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Annual counter",null,null,null,null,null,"ITC",{"$f":"ITC_Flag","v":true},null,null,{"$f":"IF(L4,1, L5+1)","v":1},{"$f":"IF(M4,1, M5+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"IF(BY4,1, BY5+1)","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,"Year",null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M3)","v":2022},{"$f":"YEAR(N3)","v":2022},2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,{"$f":"YEAR(BZ3)","v":2038},2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053]
[]
[null,"Transferred Variables"]
[null,null,"EBITDA"]
[null,null,"Depreciation"]
[null,null,"EBIT"]
[null,null,"Interest on Project Debt"]
[null,null,"EBT "]
[]
[null,"Income Distribution"]
[]
[]
[]
[]
[null,"Cash Flow Distribution"]
[]
[]
[]
[null,"ITC Distribution"]
[]
[]
[]
[]
[null,"Net Cash Flow Distribution"]
[]
[]
[]
[]
[]
[null,"Balance Sheet - Tax Equity"]
[]
[]
[]
[]
[]
[]
[null,"Balance Sheet - Sponsor"]

{"sheet":"Tax Investor Outside Basis","index":25,"n_rows":42,"n_cols":137,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,null,"Period",null,null,"Units","Driver","Driver",null,null,"Sum",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]
[null,null,"Beginning of Period",null,null,null,null,null,null,null,null,null,{"$f":"L3+1","v":"2022-01-01"},{"$f":"M3+1","v":"2022-04-01"},"2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01",{"$f":"BY3+1","v":"2038-04-01"},"2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01"]
[null,null,"End of Period",null,null,null,null,null,null,null,null,{"$f":"EDATE('Constant Inputs - Operation'!$G$10,0)-1","v":"2021-12-31"},{"$f":"EOMONTH(M2,2)","v":"2022-03-31"},{"$f":"EOMONTH(N2,2)","v":"2022-06-30"},"2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31",{"$f":"EOMONTH(BZ2,2)","v":"2038-06-30"},"2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31"]
[null,null,"End of Year",null,null,12,null,null,null,null,null,null,{"$f":"MOD(MONTH(M2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(MONTH(BY2),$F$4)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Annual counter",null,null,null,null,null,"ITC",{"$f":"ITC_Flag","v":true},null,null,{"$f":"IF(L4,1, L5+1)","v":1},{"$f":"IF(M4,1, M5+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"IF(BY4,1, BY5+1)","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,"Year",null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M3)","v":2022},{"$f":"YEAR(N3)","v":2022},2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,{"$f":"YEAR(BZ3)","v":2038},2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053]
[]
[null,"Transferred Variables"]
[null,null,"EBITDA"]
[null,null,"Depreciation"]
[null,null,"EBIT"]
[null,null,"Interest on Project Debt"]
[null,null,"EBT "]
[]
[null,"Income Distribution"]
[]
[]
[]
[]
[null,"Cash Flow Distribution"]
[]
[]
[]
[null,"ITC Distribution"]
[]
[]
[]
[]
[null,"Net Cash Flow Distribution"]
[]
[]
[]
[]
[]
[null,"Balance Sheet - Tax Equity"]
[]
[]
[]
[]
[]
[]
[null,"Balance Sheet - Sponsor"]

{"sheet":"Sponsor","index":26,"n_rows":43,"n_cols":16,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"CHP Capacity",null,"kW",null,100,null,null,"Electric Price","$/kWh",{"$f":"H8","v":0.2}]
[null,null,null,"Capacity Factor",null,"%",null,0.7,null,null,"Heat Rate","therm/kWh",{"$f":"M28","v":7.5843555555555567E-2},null,1.18,"$/Therm"]
[null,null,null,"Generation",null,"kWh",null,{"$f":"H4*H5*8760","v":613200},null,null,"Gas Price","$/therm",0.7,null,{"$f":"O5*10","v":11.799999999999999},"$/MMBTU"]
[null,null,null,null,null,null,null,null,null,null,"Gas Price","$/kWh",{"$f":"M5*M6","v":5.3090488888888891E-2}]
[null,null,null,"Elec Price",null,"$/kWh",null,0.2,null,null,"Spark Spread","$/kWh",{"$f":"M4-M7","v":0.14690951111111111}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Therm/BTU",1.0002399999999999E-5]
[null,null,null,"Value of Savings",null,"USD",null,{"$f":"H8*H6","v":122640},null,null,null,null,null,null,{"$f":"O9*10000000","v":100.02399999999999}]
[null,null,null,null,null,null,null,null,null,null,"Heat Rate","MMBTU/MWH",8]
[null,null,null,"Heat Rate",null,"MMBTU/MWH",null,8,null,null,"Conversion","Therm/MMBTU",{"$f":"H36","v":10.0024},null,100000,"BTU/Therm"]
[null,null,null,"Electricity",null,"MWH",null,{"$f":"H6/1000","v":613.20000000000005},null,null,"Heat Rate","Therm/MWH",{"$f":"M11*M12","v":80.019199999999998},null,{"$f":"O12/1000000","v":0.1}]
[null,null,null,"Natural Gas Use",null,"MMBTU",null,{"$f":"H12*H13","v":4905.6000000000004},null,null,"Conversion","MWH/kWh",{"$f":"1/1000","v":1E-3},null,{"$f":"1/O13","v":10}]
[null,null,null,null,null,null,null,null,null,null,"Heat Rate","Therm/kWh",{"$f":"M14*M13","v":8.0019199999999999E-2}]
[null,null,null,"Gas Price",null,"$/MMBTU",null,5]
[null,null,null,"Gas Cost",null,"USD",null,{"$f":"H16*H14","v":24528}]
[null,null,null,null,null,null,null,null,null,null,"BTU/kWh",null,3412.14]
[null,null,null,"Net Value of Savings",null,null,null,{"$f":"H10-H17","v":98112},null,null,"Therm/kWh",null,3.4129600000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Implied BTU/therm",null,{"$f":"M18/M19","v":99975.973934649097}]
[null,null,null,null,null,null,null,null,null,null,"Implied MMBTU/therm",null,{"$f":"M20/10000000","v":9.9975973934649104E-3}]
[null,null,null,"Gas Price x Heat Rate/1000",null,null,null,{"$f":"H16*H12/1000","v":0.04},null,null,"Implied Therm/MMBTU",null,{"$f":"1/M21","v":100.0240318392563}]
[null,null,null,"Spark Spread",null,null,null,{"$f":"H8-H22","v":0.16}]
[]
[null,null,null,null,null,null,null,null,null,null,"Efficiency",null,0.45]
[]
[null,null,null,null,null,null,null,null,null,null,"Heat Rate ","BTU/kWh",{"$f":"M18/M25","v":7582.5333333333328}]
[null,null,null,null,null,null,null,null,null,null,"Heat Rate ",null,{"$f":"M19/M25","v":7.5843555555555567E-2}]
[null,null,null,"Therm/BTU",null,null,null,1.0002E-5]
[null,null,null,"Therm/MMBTU",null,null,null,{"$f":"H29*1000000","v":10.002000000000001}]
[]
[]
[null,null,null,"BTU/Therm",null,null,null,{"$f":"1/H29","v":99980.003999200155}]
[null,null,null,"MMBTU/Therm",null,null,null,{"$f":"H33/1000000","v":9.9980003999200151E-2}]
[]
[null,null,null,"Therm/MMBTU",null,null,null,{"$f":"H43","v":10.0024}]
[]
[null,null,null,"Price/Therm",null,"$/therm",null,0.7]
[null,null,null,"Price/MMBTU",null,"$/MMBTU",null,{"$f":"H38*H36","v":7.0016799999999995}]
[]
[]
[null,null,null,"Therm/BTU",null,null,null,1.0002399999999999E-5]
[null,null,null,"Therm/MMBTU",null,null,null,{"$f":"H42*1000000","v":10.0024}]

{"sheet":"GHG Reductions","index":27,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Development Costs","index":28,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Term Sheet","index":29,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,"Payment for Electricity"]
[null,null,"Payment for Gas"]
[null,null,"Energy Services Fee"]
[]
[]
[null,null,"Solar Production"]
[null,null,"CHP"]
[]
[]
[null,null,"Gas Currently Used"]
[]
[null,null,"Spark Spread - moves price of electricity"]
[]
[]
[null,null,"100 Watt vs 50 Watt -- Savings"]
[null,null,"Pay as if the 100kWh "]
[]
[null,null,"Charge for energy savings"]

{"sheet":"Annual results","index":30,"n_rows":38,"n_cols":35,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Period",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,null,"Month",null,null,null,"Sum",null,"2022-12-01",{"$f":"EDATE(K2,12)","v":"2023-12-01"},{"$f":"EDATE(L2,12)","v":"2024-12-01"},"2025-12-01","2026-12-01","2027-12-01","2028-12-01","2029-12-01","2030-12-01","2031-12-01","2032-12-01","2033-12-01","2034-12-01","2035-12-01","2036-12-01","2037-12-01","2038-12-01","2039-12-01","2040-12-01","2041-12-01","2042-12-01","2043-12-01","2044-12-01",null,"Average "]
[null,null,null,null,"PPA Flag"]
[null,null,null,null,"End of Year",12,null,null,null,null,{"$f":"MOD(MONTH(K2),$F$4)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Annual counter",null,null,null,null,null,{"$f":"IF(J4,1, J5+1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
["Energy Tenant Perspective"]
[null,"Budgeted spend",null,null,null,null,null,null,{"$f":"SUM(K9:AG9)","v":0}]
[]
[null,"Revenues"]
[null,null,"Metered efficiency energy",null,null,null,null,null,{"$f":"SUM(K12:AG12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(L12:AE12)","v":{"$error":"#DIV/0!"}}]
[null,null,"Solar electricity generated",null,null,null,null,null,0]
[null,null,"Energy grid activity",null,null,null,null,null,0]
[null,null,"EV charging revenue",null,null,null,null,null,0]
[null,null,"Contribution from Owner",null,null,null,null,null,0]
[null,null,"Contribution from Tenant",null,null,null,null,null,0]
[null,null,"Incentives from State or local entities",null,null,null,null,null,0]
[null,null,null,null,"Total Revenues","USD",null,null,{"$f":"SUM(K19:AG19)","v":0}]
[]
[null,"Expenses"]
[null,null,"Energy tenant expenses",null,null,null,null,null,{"$f":"SUM(K22:AG22)","v":0}]
[null,null,"Building owner lease payment",null,null,null,null,null,{"$f":"SUM(K23:AG23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(L23:AE23)","v":{"$error":"#DIV/0!"}}]
[null,null,"EV charging expenses",null,null,null,null,null,{"$f":"SUM(K24:AG24)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(K25:AG25)","v":0}]
[]
[null,null,null,null,"Total Expenses","USD",null,null,{"$f":"SUM(K27:AG27)","v":0}]
[]
[null,null,null,null,"Annual IRR",null,{"$f":"IRR(K29:AG29)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(K29:AG29)","v":0}]
[]
["Ventas Perspective"]
[null,"Revenue"]
[null,null,"Building owner lease payment",null,null,null,null,null,{"$f":"SUM(K33:AG33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(L33:AE33)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Expenses"]
[null,null,"Payment to Energy Tenant for energy",null,null,null,null,null,{"$f":"SUM(K36:AG36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(L36:AE36)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,"Total (Expenses) / Income",null,null,null,{"$f":"I33+I36","v":0}]

{"sheet":"Summary","index":31,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"1101 Walnut"]
[]
[null,null,null,"Terms",null,null,null,null,"EE Pre-tax IRR",{"$f":"'Operating Model - Monthly'!G203","v":1.9587456529799097E-2}]
[null,null,null,null,"PPA term (years)",20,null,null,"Solar Pre-tax IRR",{"$f":"'Operating Model - Monthly'!G351","v":1.365607125579138E-2}]
[null,null,null,null,"Sq Ft",{"$f":"'Constant Inputs - Operation'!G21","v":95000}]
[null,null,null,null,"Baseline kWh usage",{"$f":"'Constant Inputs - Operation'!G16","v":1356963},null,null,"Pre-tax IRR",{"$f":"'Operating Model - Monthly'!G49","v":1.8562898536564898E-2}]
[null,null,null,null,"Baseline CCF usage",{"$f":"'Time Series Inputs - Operations'!D125","v":0}]
[]
[null,null,null,"Energy Efficiency"]
[null,null,null,null,"Energy efficiency per year - kWh",{"$f":"'Operating Model - Monthly'!G183","v":0}]
[null,null,null,null,"Energy efficiency per year - Therms"]
[]
[null,null,null,"Solar"]
[null,null,null,null,"Year 1 solar production after performance ratio and degradation",{"$f":"SUM('Operating Model - Monthly'!Y327:AJ327)","v":0}]
[]
[null,null,null,null,"Net kWh (available to sell to grid) / to purchase",{"$f":"F6-F10-F14","v":1356963}]
[null,null,null,null,"Net Therms (available to sell to grid) / to purchase",{"$f":"F7-F11","v":0}]
[]
[null,null,null,"2021-2022 Utility usage"]
[null,null,null,null,"Natural Gas"]
[null,null,null,null,"Electricity"]
[null,null,null,null,"Total Cost"]
[]
[null,null,null,"Year 1 Projected Energy spend"]
[]
[null,null,null,null,"Pre and post energy comparison"]
[null,null,null,null,"Building owner lease payment"]
[null,null,null,null,"Estimated annual HVAC system repair savings"]
[null,null,null,null,"Year 1 "]
[]
[]
[]
[null,null,null,null,"Total Year 1 impact"]
[]
[null,null,null,"Energy Tenant Economics"]
[null,null,null,null,"Revenues"]
[null,null,null,null,"Metered efficiency energy",{"$f":"'Annual results'!I12+'Annual results'!I18","v":0}]
[null,null,null,null,"Solar electricity generated",{"$f":"'Annual results'!I13","v":0}]
[null,null,null,null,"Energy grid activity",{"$f":"'Annual results'!I14","v":0}]
[null,null,null,null,"EV charging revenue",{"$f":"'Annual results'!I15","v":0}]
[null,null,null,null,"Expenses"]
[null,null,null,null,"Energy tenant expenses",{"$f":"'Annual results'!I22","v":0}]
[null,null,null,null,"Building owner lease payment",{"$f":"'Annual results'!I23","v":0}]
[null,null,null,null,"EV charging expenses",{"$f":"'Annual results'!I24","v":0}]
[null,null,null,null,"CAPEX",{"$f":"'Operating Model - Monthly'!K21","v":9662925}]
[null,null,null,null,"Net cash flows over 20 years",{"$f":"SUM(F36:F45)","v":9662925}]
[null,null,null,null,"Net IRR",{"$f":"'Operating Model - Monthly'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Energy Bill Working","index":32,"n_rows":35,"n_cols":25,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Bill from","Bill to","kWh","Total Charge","Rate","Seasonaity",null,null,"Therm","Total Charge","Rate/Therm","MMBTU","Seasonality"]
[]
[null,null,1,"2021-12-07","2022-01-07",249000,43801.93,{"$f":"G3/F3","v":0.17591136546184738},{"$f":"F3/$F$16","v":6.8495738002033763E-2},null,null,19494,23571.84,{"$f":"M3/L3","v":1.2091843644198215},{"$f":"L3*$Y$16","v":194.89340934000001},{"$f":"L3/$L$16","v":0.12898060725557267}]
[null,null,2,"2022-01-08","2022-02-07",256800,44164.58,0.17198045171339565,{"$f":"F4/$F$16","v":7.0641387626193847E-2},null,null,28374,{"$f":"L4*(M3/L3)","v":34309.397156048013},1.2091843644198215,283.67218614000001,{"$f":"L4/$L$16","v":0.18773446959421461}]
[null,null,3,"2022-02-08","2022-03-07",226200,41751,0.18457559681697613,6.2223839100642712E-2,null,null,24458,29573.58,1.2091577397988389,244.52154538000002,0.16182454561694865]
[null,null,4,"2022-03-08","2022-04-07",244200,46616.22,0.19089361179361181,6.7175338233319851E-2,null,null,16920,18808.990000000002,1.1116424349881797,169.15956120000001,0.11194992688849337]
[null,null,5,"2022-04-08","2022-05-07",252000,47464.28,0.18835031746031747,6.9320987857479949E-2,null,null,11902,11365.29,0.95490589816837512,118.99155422000001,7.8748701526409462E-2]
[null,null,6,"2022-05-08","2022-06-07",{"$f":"G8/0.224","v":281372.58928571426},63027.46,0.224,7.7400896211518619E-2,null,null,8164,11632.43,1.42484443900049,81.620488039999998,5.4016501366291957E-2]
[null,null,7,"2022-06-08","2022-07-07",395400,{"$f":"F9*H9","v":88569.600000000006},0.224,0.10876793094780782,null,null,7558,{"$f":"L9*N9","v":10732.359999999999},1.42,75.561936380000006,5.0006947247235985E-2]
[null,null,8,"2022-07-08","2022-08-05",{"$f":"G10/0.224","v":400302.14285714284},89667.68,{"$f":"G10/F10","v":0.224},0.11011642850921906,null,null,8363,10556.73,{"$f":"M10/L10","v":1.2623137630037067},83.610012429999998,5.5333170128160171E-2]
[null,null,9,"2022-08-06","2022-09-08",{"$f":"G11/0.224","v":487686.69642857148},109241.82,{"$f":"G11/F11","v":0.224},0.13415445857690284,null,null,7722,16547.86,{"$f":"M11/L11","v":2.142950012950013},77.201544420000005,5.1092041101237932E-2]
[null,null,10,"2022-09-09","2022-10-07",{"$f":"G12/0.224","v":327984.19642857148},73468.460000000006,{"$f":"G12/F12","v":0.22399999999999998},9.022297023043778E-2,null,null,7479,14731.77,{"$f":"M12/L12","v":1.9697513036502208},74.772125189999997,4.9484249598052123E-2]
[null,null,11,"2022-10-08","2022-11-07",{"$f":"G13/0.224","v":272683.03571428568},61081,{"$f":"G13/F13","v":0.22400000000000003},7.5010545268614157E-2,null,null,3295,5999.48,{"$f":"M13/L13","v":1.8207830045523519},32.94212495,2.180112346912445E-2]
[null,null,12,"2022-11-08","2022-12-08",{"$f":"G14/0.224","v":241634.01785714284},54126.02,{"$f":"G14/F14","v":0.224},6.6469479435829731E-2,null,null,7410,22222.34,{"$f":"M14/L14","v":2.9989662618083672},74.082290100000009,4.9027716208258625E-2,null,null,null,null,"BTU/Therm",null,null,null,99976.1]
[]
[null,null,null,null,"Total",{"$f":"SUM(F3:F14)","v":3635262.6785714282},null,null,null,null,null,{"$f":"SUM(L3:L14)","v":151139},null,{"$f":"AVERAGE(N3:N14)","v":1.5611402988966823},null,null,null,null,null,null,"MMBTU/Therm",null,null,null,{"$f":"Y14/10000000","v":9.9976100000000005E-3}]
[]
[]
[]
[]
[null,null,null,null,null,null,2005]
[null,null,null,null,null,"January",109.65,{"$f":"G22/$G$35","v":5.2724457608862907E-2}]
[null,null,null,null,null,"February",108.27,{"$f":"G23/$G$35","v":5.20608939836898E-2}]
[null,null,null,null,null,"March",202.41,9.7327473457455002E-2]
[null,null,null,null,null,"April",229.31,0.11026215571626405]
[null,null,null,null,null,"May",238.79,0.11482054931527928]
[null,null,null,null,null,"June",241.3,0.11602746576396371]
[null,null,null,null,null,"July",200.99,9.6644676104016017E-2]
[null,null,null,null,null,"August",173.86,8.3599399907678118E-2]
[null,null,null,null,null,"September",177.35,8.527754269887676E-2]
[null,null,null,null,null,"October",148.16,7.1241729496845679E-2]
[null,null,null,null,null,"November",134.03,6.4447414986921067E-2]
[null,null,null,null,null,"December",115.56,5.5566240960147721E-2]
[]
[null,null,null,null,null,null,{"$f":"SUM(G22:G33)","v":2079.6799999999998}]

{"sheet":"Investor and Consumer","index":33,"n_rows":45,"n_cols":66,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar IRR Target for Lease",null,{"$f":"'Constant Inputs - Operation'!$G$270","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor IRR b/4 ITC ",null,null,{"$f":"'Operating Model - Monthly'!H599","v":7.0000000000000062E-2},{"$f":"TEXT(AJ4,\"##.00%\")","v":"7.00%"},{"$f":"CHAR(13)","v":"\r"},{"$f":"AG4&AK4&CHAR(10)&AG5&AK5&CHAR(10)&AG6&AK6","v":"Investor IRR b/4 ITC 7.00%\nLease Rate 5,238\nSolar Savings Pct -98.83%"},null,null,null,null,null,null,null,"Charging Stations",null,null,{"$f":"'Constant Inputs - Operation'!AC250","v":0},{"$f":"TEXT(AX4,\"###.##\")","v":"."},null,{"$f":"AU4&AY4&CHAR(10)&AU5&AY5&CHAR(10)&AU6&AY6","v":"Charging Stations.\nCharging Station Revenue\nCharging Station IRR.00%"},null,null,null,null,null,null,{"$f":"'Constant Inputs - Operation'!F119","v":"Artria EE Program"},null,null,{"$f":"'Constant Inputs - Operation'!G132","v":5.1506291184430433},{"$f":"TEXT(BK4,\"###.00\")","v":"5.15"},null,{"$f":"BH4&\" \"&BL4&CHAR(10)&BH5&BL5&CHAR(10)&BH6&BL6","v":"Artria EE Program 5.15\nEE kWh 1,213,444\nEE IRR 1.96%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EE IRR Target for Lease",null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lease Rate ",null,null,{"$f":"'Constant Inputs - Operation'!G258","v":5238.0952380952385},{"$f":"TEXT(AJ5,\"###,###\")","v":"5,238"},null,null,null,null,null,null,null,null,null,"Charging Station Revenue",null,null,{"$f":"'Constant Inputs - Operation'!AC258","v":0},{"$f":"TEXT(AX5,\"###,###\")","v":""},null,null,null,null,null,null,null,null,"EE kWh ",null,null,{"$f":"'Constant Inputs - Operation'!$G$131","v":1213444},{"$f":"TEXT(BK5,\"###,###\")","v":"1,213,444"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Savings Pct ",null,null,{"$f":"'Operating Model - Monthly'!I605","v":-0.98832526322646308},{"$f":"TEXT(AJ6,\"##.00%\")","v":"-98.83%"},null,null,null,null,null,null,null,null,null,"Charging Station IRR",null,null,{"$f":"'Operating Model - Monthly'!G170","v":0},{"$f":"TEXT(AX6,\"##.00%\")","v":".00%"},null,null,null,null,null,null,null,null,"EE IRR ",null,null,{"$f":"'Operating Model - Monthly'!G203","v":1.9587456529799097E-2},{"$f":"TEXT(BK6,\"##.00%\")","v":"1.96%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumer Savings"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPV Pre-tax IRR ",null,null,{"$f":"Summary!J6","v":1.8562898536564898E-2},{"$f":"TEXT(AJ9,\"##.00%\")","v":"1.86%"},null,{"$f":"AG9&AK9&CHAR(10)&AG10&AK10&CHAR(10)&AG11&AK11","v":"SPV Pre-tax IRR 1.86%\nTotal Investment 9,662,925\nPre-Tax IRR 1.86%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investment ",null,null,{"$f":"'Operating Model - Monthly'!K21","v":9662925},{"$f":"TEXT(AJ10,\"###,###\")","v":"9,662,925"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Tax IRR ",null,null,{"$f":"'Operating Model - Monthly'!G49","v":1.8562898536564898E-2},{"$f":"TEXT(AJ11,\"##.00%\")","v":"1.86%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Constant Inputs - Operation'!F145","v":"Artria EE 2"},null,null,{"$f":"'Constant Inputs - Operation'!G156","v":0},{"$f":"TEXT(AJ14,\"###.00\")","v":".00"},null,{"$f":"AG14&\" \"&AK14&CHAR(10)&AG15&AK15&CHAR(10)&AG16&AK16","v":"Artria EE 2 .00\nEnergy Savings6,853,798\nEE IRR .00%"},null,null,null,null,null,null,null,{"$f":"'Constant Inputs - Operation'!$G$170","v":"Artria EE #3"},null,null,{"$f":"'Constant Inputs - Operation'!$G$183","v":0.26497835528774344},{"$f":"TEXT(AX14,\"###,###\")","v":""},null,{"$f":"AU14&\" \"&AY14&CHAR(10)&AU15&AY15&CHAR(10)&AU16&AY16","v":"Artria EE #3 \nEnergy Savings \nEE IRR .00%"},null,null,null,null,null,null,{"$f":"'Constant Inputs - Operation'!$G$196","v":"Artria #4"},null,null,{"$f":"'Constant Inputs - Operation'!$G$209","v":1.5},{"$f":"TEXT(BK14,\"##.00\")","v":"1.50"},null,{"$f":"BH14&\" \"&BL14&CHAR(10)&BH15&BL15&CHAR(10)&BH16&BL16","v":"Artria #4 1.50\nEnergy Savings67,848\nEE IRR .00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Savings",null,null,{"$f":"'Constant Inputs - Operation'!G155","v":6853798.4817184964},{"$f":"TEXT(AJ15,\"###,###\")","v":"6,853,798"},null,null,null,null,null,null,null,null,null,"Energy Savings ",null,null,{"$f":"'Constant Inputs - Operation'!$G$182","v":0},{"$f":"TEXT(AX15,\"###,###\")","v":""},null,null,null,null,null,null,null,null,"Energy Savings",null,null,{"$f":"'Constant Inputs - Operation'!$G$208","v":67848.150000000009},{"$f":"TEXT(BK15,\"###,###\")","v":"67,848"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EE IRR ",null,null,{"$f":"'Operating Model - Monthly'!G235","v":0},{"$f":"TEXT(AJ16,\"##.00%\")","v":".00%"},null,null,null,null,null,null,null,null,null,"EE IRR ",null,null,{"$f":"'Operating Model - Monthly'!G267","v":0},{"$f":"TEXT(AX16,\"##.00%\")","v":".00%"},null,null,null,null,null,null,null,null,"EE IRR ",null,null,{"$f":"'Operating Model - Monthly'!G298","v":0},{"$f":"TEXT(BK16,\"##.00%\")","v":".00%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP Capacity",null,null,{"$f":"'Constant Inputs - Operation'!$G$285","v":200},{"$f":"TEXT(AJ19,\"###\")","v":"200"},null,{"$f":"AG19&\" \"&AK19&CHAR(10)&AG20&AK20&CHAR(10)&AG21&AK21","v":"CHP Capacity 200\nCost/kW\nCHP IRR .00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/kW",null,null,{"$f":"'Constant Inputs - Operation'!G182","v":0},{"$f":"TEXT(AJ20,\"###,###\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP IRR ",null,null,{"$f":"'Operating Model - Monthly'!G399","v":0},{"$f":"TEXT(AJ21,\"##.00%\")","v":".00%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPV IRR with ITC Benefit ",null,null,{"$f":"AJ9+3.5%","v":5.3562898536564901E-2},{"$f":"TEXT(AJ24,\"##.00%\")","v":"5.36%"},null,{"$f":"AG24&AK24&CHAR(10)&AG25&AK25&CHAR(10)&AG26&AK26","v":"SPV IRR with ITC Benefit 5.36%\nTotal Investment 6,764,048\nPre-Tax IRR .00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investment ",null,null,{"$f":"AJ10*0.7","v":6764047.5},{"$f":"TEXT(AJ25,\"###,###\")","v":"6,764,048"}]
[null,null,null,null,null,null,null,"Breakdown of revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Tax IRR ",null,null,{"$f":"'Operating Model - Monthly'!G64","v":0},{"$f":"TEXT(AJ26,\"##.00%\")","v":".00%"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charging Savings after Lease",0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EE Savings after Lease",0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Savings after Lease",{"$f":"'Operating Model - Monthly'!I605","v":-0.98832526322646308}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP Savings after Lease",0.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overall Savings",7.2999999999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery Savings after Lease",0.01]

{"sheet":"Energy Efficiency Backup","index":34,"n_rows":175,"n_cols":11,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"CHP depreciation (# of years)",null,1,null,null,null,"Tariff Description","Description","Common Area"]
[null,"CHP maintenance costs ($/kwh)","$/kWh",0.02,null,null,null,"Annual Energy Savings ","Amount",70733]
[null,"CHP Cost/kW","$/kW",2000,null,null,null,"Capital Expenditures","USD",61435.830006164455,{"$f":"J5/J4","v":0.86855965399692447}]
[null,"CHP Effficiency","BTU/kWh",7000,null,null,null,"Operating Costs","USD"]
[null,"Conversion","BTU/Therm",100000,null,null,null,"Start of Construction after Execution","Months",1]
[null,"Conversion","Therm/BTU",1.0000000000000001E-5,null,null,null,"Date of project start","Date",44713]
[null,"CHP Effficiency","Therm/kWh",7.0000000000000007E-2,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,"MMBTU/Therm",null,0.1,null,null,null,"Replacement","Flag",true]
[null,"BTU/Therm",null,100000]
[null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,"Name of Program","Text","IntelliHVAC "]
[null,null,null,null,null,null,null,"Energy Savings Unit","Unit","kWh"]
[null,null,null,null,null,null,null,"Number of Rate Applied to Program","Number",2]
[null,null,null,null,null,null,null,"Tariff Description","Description","Appartments"]
[null,null,null,null,null,null,null,"Energy Savings ","Amount",101047]
[null,null,null,null,null,null,null,"Capital Expenditures","USD",26775.267866760612,{"$f":"J19/J18","v":0.26497835528774344}]
[null,null,null,null,null,null,null,"Operating Costs","USD"]
[null,null,null,null,null,null,null,"Start of Construction after Execution","Months",3]
[null,null,null,null,null,null,null,"Date of project start","Date",44774]
[null,null,null,null,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,null,null,null,null,null,null,"Replacement","Flag",false]
[]
[null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,"Name of Program","Text","EE measure – cooling equipment efficiency improvement"]
[null,null,null,null,null,null,null,"Energy Savings Unit","Unit","kWh"]
[null,null,null,null,null,null,null,"Number of Rate Applied to Program","Number",1]
[null,null,null,null,null,null,null,"Tariff Description","Description","Common Area"]
[null,null,null,null,null,null,null,"Energy Savings ","Amount",70733]
[null,null,null,null,null,null,null,"Capital Expenditures","USD",26775.267866760612,{"$f":"J33/J32","v":0.37853997238574094}]
[null,null,null,null,null,null,null,"Operating Costs","USD"]
[null,null,null,null,null,null,null,"Start of Construction after Execution","Months",6]
[null,null,null,null,null,null,null,"Date of project start","Date",44866]
[null,null,null,null,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,null,null,null,null,null,null,"Replacement","Flag",true]
[]
[null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,"Name of Program","Text","EE measure – VFDs"]
[null,null,null,null,null,null,null,"Energy Savings Unit","Unit","kWh"]
[null,null,null,null,null,null,null,"Number of Rate Applied to Program","Number",1]
[null,null,null,null,null,null,null,"Tariff Description","Description","Common Area"]
[null,null,null,null,null,null,null,"Energy Savings ","Amount",70733]
[null,null,null,null,null,null,null,"Capital Expenditures","USD",61435.830006164455,{"$f":"J47/J46","v":0.86855965399692447}]
[null,null,null,null,null,null,null,"Operating Costs","USD"]
[null,null,null,null,null,null,null,"Start of Construction after Execution","Months",10]
[null,null,null,null,null,null,null,"Date of project start","Date",44986]
[null,null,null,null,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,null,null,null,null,null,null,"Replacement","Flag",true]
[]
[null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,"Name of Program","Text","EE measure – Lighting improvement"]
[null,null,null,null,null,null,null,"Energy Savings Unit","Unit","kWh"]
[null,null,null,null,null,null,null,"Number of Rate Applied to Program","Number",1]
[null,null,null,null,null,null,null,"Tariff Description","Description","Common Area"]
[null,null,null,null,null,null,null,"Energy Savings ","Amount",70733]
[null,null,null,null,null,null,null,"Capital Expenditures","USD",26775.267866760612,{"$f":"J61/J60","v":0.37853997238574094}]
[null,null,null,null,null,null,null,"Operating Costs","USD"]
[null,null,null,null,null,null,null,"Start of Construction after Execution","Months",5]
[null,null,null,null,null,null,null,"Date of project start","Date",44835]
[null,null,null,null,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,null,null,null,null,null,null,"Replacement","Flag",true]
[]
[null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,"Name of Program","Text","EE measure – heating equipment efficiency improvement"]
[null,null,null,null,null,null,null,"Energy Savings Unit","Unit","Therms"]
[null,null,null,null,null,null,null,"Number of Rate Applied to Program","Number",3]
[null,null,null,null,null,null,null,"Tariff Description","Description","Natural Gas"]
[null,null,null,null,null,null,null,"Energy Savings ","Amount",70733]
[null,null,null,null,null,null,null,"Capital Expenditures","USD",26775.267866760612]
[null,null,null,null,null,null,null,"Operating Costs","USD"]
[null,null,null,null,null,null,null,"Start of Construction after Execution","Months",11]
[null,null,null,null,null,null,null,"Date of project start","Date",45017]
[null,null,null,null,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,null,null,null,null,null,null,"Replacement","Flag",true]
[]
[null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,"Name of Program","Text","EE measure – insulation"]
[null,null,null,null,null,null,null,"Energy Savings Unit","Unit","Therm"]
[null,null,null,null,null,null,null,"Number of Rate Applied to Program","Number",3]
[null,null,null,null,null,null,null,"Tariff Description","Description","Natural Gas"]
[null,null,null,null,null,null,null,"Energy Savings ","Amount",70733]
[null,null,null,null,null,null,null,"Capital Expenditures","USD",61435.830006164455]
[null,null,null,null,null,null,null,"Operating Costs","USD"]
[null,null,null,null,null,null,null,"Start of Construction after Execution","Months",12]
[null,null,null,null,null,null,null,"Date of project start","Date",45047]
[null,null,null,null,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,null,null,null,null,null,null,"Replacement","Flag",true]
[]
[null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,"Name of Program","Text","EE measure – Windows"]
[null,null,null,null,null,null,null,"Energy Savings Unit","Unit","Therm"]
[null,null,null,null,null,null,null,"Number of Rate Applied to Program","Number",3]
[null,null,null,null,null,null,null,"Tariff Description","Description","Natural Gas"]
[null,null,null,null,null,null,null,"Energy Savings ","Amount",70733]
[null,null,null,null,null,null,null,"Capital Expenditures","USD",26775.267866760612]
[null,null,null,null,null,null,null,"Operating Costs","USD"]
[null,null,null,null,null,null,null,"Start of Construction after Execution","Months",2]
[null,null,null,null,null,null,null,"Date of project start","Date",44743]
[null,null,null,null,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,null,null,null,null,null,null,"Replacement","Flag",true]
[]
[null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,"Name of Program","Text","EE measure – Windows"]
[null,null,null,null,null,null,null,"Energy Savings Unit","Unit","Therm"]
[null,null,null,null,null,null,null,"Number of Rate Applied to Program","Number",3]
[null,null,null,null,null,null,null,"Tariff Description","Description","Natural Gas"]
[null,null,null,null,null,null,null,"Energy Savings ","Amount",70733]
[null,null,null,null,null,null,null,"Capital Expenditures","USD",26775.267866760612]
[null,null,null,null,null,null,null,"Operating Costs","USD"]
[null,null,null,null,null,null,null,"Start of Construction after Execution","Months",7]
[null,null,null,null,null,null,null,"Date of project start","Date",44896]
[null,null,null,null,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,null,null,null,null,null,null,"Replacement","Flag",true]
[]
[null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,"Name of Program","Text","EE measure – Lighting controls"]
[null,null,null,null,null,null,null,"Energy Savings Unit","Unit","kWh"]
[null,null,null,null,null,null,null,"Number of Rate Applied to Program","Number",2]
[null,null,null,null,null,null,null,"Tariff Description","Description","Appartments"]
[null,null,null,null,null,null,null,"Energy Savings ","Amount",70733]
[null,null,null,null,null,null,null,"Capital Expenditures","USD",61435.830006164455]
[null,null,null,null,null,null,null,"Operating Costs","USD"]
[null,null,null,null,null,null,null,"Start of Construction after Execution","Months",3]
[null,null,null,null,null,null,null,"Date of project start","Date",44774]
[null,null,null,null,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,null,null,null,null,null,null,"Replacement","Flag",true]
[]
[null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,"Name of Program","Text","EE measure – Windows"]
[null,null,null,null,null,null,null,"Energy Savings Unit","Unit","kWh"]
[null,null,null,null,null,null,null,"Number of Rate Applied to Program","Number",1]
[null,null,null,null,null,null,null,"Tariff Description","Description","Common Area"]
[null,null,null,null,null,null,null,"Energy Savings ","Amount",70733]
[null,null,null,null,null,null,null,"Capital Expenditures","USD",26775.267866760612]
[null,null,null,null,null,null,null,"Operating Costs","USD"]
[null,null,null,null,null,null,null,"Start of Construction after Execution","Months",3]
[null,null,null,null,null,null,null,"Date of project start","Date",44774]
[null,null,null,null,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,null,null,null,null,null,null,"Replacement","Flag",true]
[]
[null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,"Name of Program","Text","EE measure – Air sealing"]
[null,null,null,null,null,null,null,"Energy Savings Unit","Unit","kWh"]
[null,null,null,null,null,null,null,"Number of Rate Applied to Program","Number",2]
[null,null,null,null,null,null,null,"Tariff Description","Description","Appartments"]
[null,null,null,null,null,null,null,"Energy Savings ","Amount",70733]
[null,null,null,null,null,null,null,"Capital Expenditures","USD",26775.267866760612]
[null,null,null,null,null,null,null,"Operating Costs","USD"]
[null,null,null,null,null,null,null,"Start of Construction after Execution","Months",3]
[null,null,null,null,null,null,null,"Date of project start","Date",44774]
[null,null,null,null,null,null,null,"Construction Period","Months",1]
[null,null,null,null,null,null,null,"Lifetime","Years",10]
[null,null,null,null,null,null,null,"Replacement","Flag",true]
[]
[]
[]
[null,"Natural Gas-common areas","$/Therm",0.70499999999999996,0.70499999999999996,0.70499999999999996,0.70499999999999996,0.70499999999999996,0.70499999999999996,0.70499999999999996]
[null,"Natural Gas-apartments","$/Therm",6.5860000000000003,6.5860000000000003,6.5860000000000003,6.5860000000000003,6.5860000000000003,6.5860000000000003,6.5860000000000003]
[null,"CHP fuel costs ($/therm)","$/Therm",0.70799999999999996,0.70799999999999996,0.70799999999999996,0.70799999999999996,0.70799999999999996,0.70799999999999996,0.70799999999999996]
[null,"Capacity","$/MW/Day",163.34,163.34,163.34,163.34,163.34,163.34,163.34]
[null,"Regulation","$/MW/Day",354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305,354.95479322649305]
[null,"Energy Market","$/MW/Day",17.5,17.5,17.5,17.5,17.5,17.5,17.5]
[null,"Synch Reserve","$/MW/Day",43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392,43.14066434540392]

{"sheet":"Solar Radiation","index":35,"n_rows":63,"n_cols":22,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January",null,49.12,{"$f":"U5/$U$18","v":3.3316376708379961E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February",null,76.489999999999995,{"$f":"U6/$U$18","v":5.1880489707328642E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March",null,115.21,7.8142910435106988E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April",null,159.83000000000001,0.10840709465188049]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",null,176.77,0.11989690372028351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June",null,181.51,0.12311187981144231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July",null,181.73,0.12326109811103196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August",null,160.22,0.10867161800115303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September",null,155.19,0.10525994506053514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October",null,86.12,5.8412181639366498E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November",null,73.930000000000007,5.0144131312103636E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December",null,58.23,3.9495370841387725E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U5:U16)","v":1474.3500000000001}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month","Month"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1103]
[null,null,null,null,1473]
[]
[null,null,null,null,{"$f":"E51/E52","v":0.7488119484046164}]
[]
[]
[null,null,"Cost of Solar per kW (Ouch)",null,"Constant",null,10.7639]
[null,null,"Cost of Solar per kW (Ouch)",null,"USD/kW",null,0]
[null,null,"Fixed O&M Cost of Solar",null,"USD/kW-yr",null,0]
[]
[null,null,"Annual degradation",null,"%",null,5.0000000000000001E-3]
[null,null,"Solar Installed per Square Foot",null,"kWp/Ft",null,0.10869565217391305]
[null,null,"Performance Ratio (Should be Monthly)",null,"%",null,0.9]

{"sheet":"EE-Cash flows","index":36,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"EE-DR-Cash flows","index":37,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Solar","index":38,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Solar-Cash flows","index":39,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"EV charging","index":40,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"EV-Cash flows","index":41,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"QB_Waterfall","index":42,"n_rows":629,"n_cols":576,"rows_kept":629,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,{"$f":"YEAR(M10)","v":2022},2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(BY10)","v":2027},2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,{"$f":"YEAR(EK10)","v":2032},2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,{"$f":"YEAR(GW10)","v":2038},2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,{"$f":"YEAR(JI10)","v":2043},2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,{"$f":"YEAR(LU10)","v":2048},2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,{"$f":"YEAR(OG10)","v":2054},2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,{"$f":"YEAR(QS10)","v":2059},2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,{"$f":"YEAR(TE10)","v":2064},2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068]
[null,null,null,"Calendar End",null,null,null,null,null,null,null,null,{"$f":"IF(MOD(M8,12)=0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"IF(MOD(BY8,12)=0,1,0)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":"IF(MOD(EK8,12)=0,1,0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(MOD(GW8,12)=0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"IF(MOD(JI8,12)=0,1,0)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":"IF(MOD(LU8,12)=0,1,0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(MOD(OG8,12)=0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"IF(MOD(QS8,12)=0,1,0)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":"IF(MOD(TE8,12)=0,1,0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,null,"Quarter",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(M8/3,0)","v":1},1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,{"$f":"ROUNDUP(BY8/3,0)","v":2},2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,{"$f":"ROUNDUP(EK8/3,0)","v":3},4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,{"$f":"ROUNDUP(GW8/3,0)","v":1},1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,{"$f":"ROUNDUP(JI8/3,0)","v":2},2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,{"$f":"ROUNDUP(LU8/3,0)","v":3},4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,{"$f":"ROUNDUP(OG8/3,0)","v":1},1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,{"$f":"ROUNDUP(QS8/3,0)","v":2},2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,{"$f":"ROUNDUP(TE8/3,0)","v":3},4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4]
[null,null,null,"Quarter End",null,null,null,null,null,null,null,null,{"$f":"IF(MOD(M8,3)=0,1,0)","v":0},0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,{"$f":"IF(MOD(BY8,3)=0,1,0)","v":0},1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,{"$f":"IF(MOD(EK8,3)=0,1,0)","v":1},0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,{"$f":"IF(MOD(GW8,3)=0,1,0)","v":0},0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,{"$f":"IF(MOD(JI8,3)=0,1,0)","v":0},1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,{"$f":"IF(MOD(LU8,3)=0,1,0)","v":1},0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,{"$f":"IF(MOD(OG8,3)=0,1,0)","v":0},0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,{"$f":"IF(MOD(QS8,3)=0,1,0)","v":0},1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,{"$f":"IF(MOD(TE8,3)=0,1,0)","v":1},0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1]
[null,null,null,"Month",null,null,null,null,null,null,null,null,{"$f":"MONTH(M10)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BY10)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EK10)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GW10)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JI10)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LU10)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OG10)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QS10)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TE10)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Month Beginning",null,null,null,null,null,null,null,null,{"$f":"L10+1","v":"2022-01-01"},"2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","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",{"$f":"BX10+1","v":"2027-05-01"},"2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01",{"$f":"EJ10+1","v":"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","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",{"$f":"GV10+1","v":"2038-01-01"},"2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01",{"$f":"JH10+1","v":"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","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",{"$f":"LT10+1","v":"2048-09-01"},"2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01",{"$f":"OF10+1","v":"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","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",{"$f":"QR10+1","v":"2059-05-01"},"2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01",{"$f":"TD10+1","v":"2064-09-01"},"2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01","2067-10-01","2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01"]
[null,null,null,"Month Ending",null,null,null,null,null,null,null,"2021-12-31",{"$f":"EOMONTH(M9,0)","v":"2022-01-31"},"2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30",{"$f":"EOMONTH(BY9,0)","v":"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","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",{"$f":"EOMONTH(EK9,0)","v":"2032-09-30"},"2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31",{"$f":"EOMONTH(GW9,0)","v":"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","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",{"$f":"EOMONTH(JI9,0)","v":"2043-05-31"},"2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31",{"$f":"EOMONTH(LU9,0)","v":"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","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",{"$f":"EOMONTH(OG9,0)","v":"2054-01-31"},"2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30",{"$f":"EOMONTH(QS9,0)","v":"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","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",{"$f":"EOMONTH(TE9,0)","v":"2064-09-30"},"2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31"]
[null,null,null,"YearFrac",null,null,null,null,null,null,null,null,{"$f":"YEARFRAC(L10,M10,1)","v":8.4931506849315067E-2},{"$f":"YEARFRAC(M10,N10,1)","v":7.6712328767123292E-2},8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,{"$f":"YEARFRAC(BY10,BZ10,1)","v":8.2191780821917804E-2},8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,{"$f":"YEARFRAC(EK10,EL10,1)","v":8.4699453551912565E-2},8.1967213114754092E-2,8.4699453551912565E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,{"$f":"YEARFRAC(GW10,GX10,1)","v":7.6712328767123292E-2},8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,{"$f":"YEARFRAC(JI10,JJ10,1)","v":8.2191780821917804E-2},8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,{"$f":"YEARFRAC(LU10,LV10,1)","v":8.4699453551912565E-2},8.1967213114754092E-2,8.4699453551912565E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,{"$f":"YEARFRAC(OG10,OH10,1)","v":7.6712328767123292E-2},8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,{"$f":"YEARFRAC(QS10,QT10,1)","v":8.2191780821917804E-2},8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,{"$f":"YEARFRAC(TE10,TF10,1)","v":8.4699453551912565E-2},8.1967213114754092E-2,8.4699453551912565E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9234972677595633E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2,8.1967213114754092E-2,8.4699453551912565E-2]
[null,null,null,"Simple YearFrac",null,null,null,null,null,null,null,null,{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[]
[null,null,null,"Waterfall Summary"]
[]
[null,null,null,null,null,"QIP","Class"]
[null,null,null,"Sharing Waterfall - Project Life Valuation",null,"Threshold","QIP","IERG"]
[]
[null,null,null,"1st IRR Threshold ",null,0.09,1,{"$f":"1-G19","v":0}]
[null,null,null,"2nd IRR Threshold ",null,0.12,0.9,{"$f":"1-G20","v":9.9999999999999978E-2}]
[null,null,null,"3rd IRR Threshold ",null,0.15,0.8,{"$f":"1-G21","v":0.19999999999999996}]
[null,null,null,"4rd IRR Threshold ",null,1,0.7,{"$f":"1-G22","v":0.30000000000000004}]
[]
[null,null,null,"Profit Interest",null,null,null,0.02]
[]
[]
[null,null,null,"Total Cash Available for Distribution Before Profit Interest",null,{"$f":"SUM(K59:K623)-SUM(L59:L623)","v":{"$error":"#REF!"}}]
[null,null,null,"Cash Available for Waterfall",null,null,{"$f":"F27-G29","v":{"$error":"#REF!"}},{"$f":"IFERROR(G28/SUM(G26:G28),0)","v":0}]
[null,null,null,"Profit Interest: IERG",null,null,{"$f":"SUM(M59:M623)","v":{"$error":"#REF!"}},{"$f":"IFERROR(G29/SUM(G27:G29),0)","v":0}]
[]
[null,null,null,"1st IRR Threshold ",null,{"$f":"G28","v":{"$error":"#REF!"}},null,{"$f":"Q625","v":{"$error":"#REF!"}}]
[null,null,null,"1st IRR Threshold: QIP",null,null,{"$f":"Q627","v":{"$error":"#REF!"}},{"$f":"IFERROR(G32/SUM(G32:G33),0)","v":0}]
[null,null,null,"1st IRR Threshold: IERG",null,null,{"$f":"Q628","v":{"$error":"#REF!"}},{"$f":"IFERROR(G33/SUM(G32:G33),0)","v":0}]
[]
[null,null,null,"Cash Available after 1st IRR Threshold",null,{"$f":"F31-SUM(G32:G33)","v":{"$error":"#REF!"}},null,{"$f":"W625","v":{"$error":"#REF!"}}]
[]
[null,null,null,"2nd IRR Threshold: QIP",null,null,{"$f":"W627","v":{"$error":"#REF!"}},{"$f":"IFERROR(G37/SUM(G37:G38),0)","v":0}]
[null,null,null,"2nd IRR Threshold: IERG",null,null,{"$f":"W628","v":{"$error":"#REF!"}},{"$f":"IFERROR(G38/SUM(G37:G38),0)","v":0}]
[]
[null,null,null,"Cash Available after 2nd IRR Threshold",null,{"$f":"F35-SUM(G37:G38)","v":{"$error":"#REF!"}},null,{"$f":"AC625","v":{"$error":"#REF!"}}]
[]
[null,null,null,"3rd IRR Threshold: QIP",null,null,{"$f":"AC627","v":{"$error":"#REF!"}},{"$f":"IFERROR(G42/SUM(G42:G43),0)","v":0}]
[null,null,null,"3rd IRR Threshold: IERG",null,null,{"$f":"AC628","v":{"$error":"#REF!"}},{"$f":"IFERROR(G43/SUM(G42:G43),0)","v":0}]
[]
[null,null,null,"Cash Available after 3rd IRR Threshold",null,{"$f":"F40-SUM(G42:G43)","v":{"$error":"#REF!"}},null,{"$f":"AI625","v":{"$error":"#REF!"}}]
[]
[null,null,null,"4th IRR Threshold: QIP",null,null,{"$f":"AI627","v":{"$error":"#REF!"}},{"$f":"IFERROR(G47/SUM(G47:G48),0)","v":0}]
[null,null,null,"4th IRR Threshold: IERG",null,null,{"$f":"AI628","v":{"$error":"#REF!"}},{"$f":"IFERROR(G48/SUM(G47:G48),0)","v":0}]
[]
[null,null,null,"Total QIP Distributions",null,{"$f":"G32+G37+G42+G47","v":{"$error":"#REF!"}}]
[null,null,null,"Total IERG Distributions",null,{"$f":"(G33+G38+G43+G48)","v":{"$error":"#REF!"}}]
[null,null,null,"Total Distributions",null,{"$f":"SUM(F50:F51)","v":{"$error":"#REF!"}},{"$f":"F52-G28","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,null,"Total Sharing Waterfall",null,null,"x",null,"Sharing Waterfall"]
[null,null,null,null,null,"Gross","Less","Net"]
[null,null,null,null,null,null,null,null,null,null,"Gross  ","Total","Profit Interest","Cash Available",null,"Distribution","Distribution","QIP",null,"Cash Available",null,"Distribution","Distribution","QIP",null,"Cash Available",null,"Distribution","Distribution","QIP",null,"Cash Available",null,"Distribution","Distribution","QIP"]
[null,null,null,"Year","Date","Cash Flows","B Share Value","Cash Flows",null,null,"Cash Flows","Investment","IERG","Threshold 1","Threshold 1","Threshold 1","Total","Cash Flow",null,"Threshold 2","Threshold 2","Threshold 2","Total","Cash Flow",null,"Threshold 3","Threshold 3","Threshold 3","Total","Cash Flow",null,"Threshold 3","Threshold 3","Threshold 3","Total","Cash Flow"]
[null,null,null,{"$f":"YEAR(E59)","v":2021},{"$f":"TRANSPOSE(L10:VD10)","v":"2021-12-31"},{"$f":"K59","v":-9.9999999999999995E-7},{"$f":"(Q59+W59+AC59+AI59)-N59","v":0},{"$f":"F59+G59","v":-9.9999999999999995E-7},null,{"$f":"E59","v":"2021-12-31"},-9.9999999999999995E-7,{"$f":"IF(K59<0,K59,0)","v":-9.9999999999999995E-7},{"$f":"IF(K59>0,K59*$H$24,0)","v":0},{"$f":"IF(K59>0,K59-M59,0)","v":0},0,{"$f":"MIN(N59,O59)","v":0},{"$f":"MAX(0,P59*$G$19)","v":0},{"$f":"L59+Q59","v":-9.9999999999999995E-7},null,{"$f":"N59-P59","v":0},0,{"$f":"MIN(T59,U59)","v":0},{"$f":"MAX(0,V59*$G$20)","v":0},{"$f":"R59+W59","v":-9.9999999999999995E-7},null,{"$f":"T59-V59","v":0},0,{"$f":"MIN(Z59,AA59)","v":0},{"$f":"MAX(0,AB59*$G$21)","v":0},{"$f":"X59+AC59","v":-9.9999999999999995E-7},null,{"$f":"Z59-AB59","v":0},0,{"$f":"MIN(AF59,AG59)","v":0},{"$f":"MAX(0,AH59*$G$22)","v":0},{"$f":"AD59+AI59","v":-9.9999999999999995E-7}]
[null,null,null,{"$f":"YEAR(E60)","v":2022},"2022-01-31",{"$f":"K60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"E60","v":"2022-01-31"},{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J60)","v":{"$error":"#REF!"}},{"$f":"IF(K60<0,K60,0)","v":{"$error":"#REF!"}},{"$f":"IF(K60>0,K60*$H$24,0)","v":{"$error":"#REF!"}},{"$f":"IF(K60>0,K60-M60,0)","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$19,R$59:R59,$J$59:$J59)*(1+$F$19)^(YEARFRAC($J$59,$J60,3)))","v":1.0073460524234666E-6},{"$error":"#REF!"},{"$f":"MAX(0,P60*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"N60-P60","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$20,X$59:X59,$J$59:$J59)*(1+$F$20)^(YEARFRAC($J$59,$J60,3))/$G$20-O60/$G$20*$G$19)","v":2.5839939700113774E-9},{"$error":"#REF!"},{"$f":"MAX(0,V60*$G$20)","v":{"$error":"#REF!"}},{"$f":"R60+W60","v":{"$error":"#REF!"}},null,{"$f":"T60-V60","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD59,$J$59:$J59)*(1+$F$21)^(YEARFRAC($J$59,$J60,3))/$G$21-U60/$G$21*$G$20-O60/$G$21*$G$19)","v":2.8365946085103458E-9},{"$error":"#REF!"},{"$f":"MAX(0,AB60*$G$21)","v":{"$error":"#REF!"}},{"$f":"X60+AC60","v":{"$error":"#REF!"}},null,{"$f":"Z60-AB60","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ59,$J$59:$J59)*(1+$F$22)^(YEARFRAC($J$59,$J60,3))/$G$22-AA60/$G$22*$G$21-U60/$G$22*$G$20-O60/$G$22*$G$19)","v":6.9566375492638425E-8},{"$error":"#REF!"},{"$f":"MAX(0,AH60*$G$22)","v":{"$error":"#REF!"}},{"$f":"AD60+AI60","v":{"$error":"#REF!"}}]
[null,null,null,2022,"2022-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2022-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J61)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R60,$J$59:$J60)*(1+$F$19)^(YEARFRAC($J$59,$J61,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,P61*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X60,$J$59:$J60)*(1+$F$20)^(YEARFRAC($J$59,$J61,3))/$G$20-O61/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,V61*$G$20)","v":{"$error":"#REF!"}},{"$f":"R61+W61","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD60,$J$59:$J60)*(1+$F$21)^(YEARFRAC($J$59,$J61,3))/$G$21-U61/$G$21*$G$20-O61/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AB61*$G$21)","v":{"$error":"#REF!"}},{"$f":"X61+AC61","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ60,$J$59:$J60)*(1+$F$22)^(YEARFRAC($J$59,$J61,3))/$G$22-AA61/$G$22*$G$21-U61/$G$22*$G$20-O61/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AH61*$G$22)","v":{"$error":"#REF!"}},{"$f":"AD61+AI61","v":{"$error":"#REF!"}}]
[null,null,null,2022,"2022-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2022-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J62)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R61,$J$59:$J61)*(1+$F$19)^(YEARFRAC($J$59,$J62,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X61,$J$59:$J61)*(1+$F$20)^(YEARFRAC($J$59,$J62,3))/$G$20-O62/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD61,$J$59:$J61)*(1+$F$21)^(YEARFRAC($J$59,$J62,3))/$G$21-U62/$G$21*$G$20-O62/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ61,$J$59:$J61)*(1+$F$22)^(YEARFRAC($J$59,$J62,3))/$G$22-AA62/$G$22*$G$21-U62/$G$22*$G$20-O62/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2022,"2022-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2022-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J63)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R62,$J$59:$J62)*(1+$F$19)^(YEARFRAC($J$59,$J63,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X62,$J$59:$J62)*(1+$F$20)^(YEARFRAC($J$59,$J63,3))/$G$20-O63/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD62,$J$59:$J62)*(1+$F$21)^(YEARFRAC($J$59,$J63,3))/$G$21-U63/$G$21*$G$20-O63/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ62,$J$59:$J62)*(1+$F$22)^(YEARFRAC($J$59,$J63,3))/$G$22-AA63/$G$22*$G$21-U63/$G$22*$G$20-O63/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2022,"2022-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2022-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J64)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R63,$J$59:$J63)*(1+$F$19)^(YEARFRAC($J$59,$J64,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X63,$J$59:$J63)*(1+$F$20)^(YEARFRAC($J$59,$J64,3))/$G$20-O64/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD63,$J$59:$J63)*(1+$F$21)^(YEARFRAC($J$59,$J64,3))/$G$21-U64/$G$21*$G$20-O64/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ63,$J$59:$J63)*(1+$F$22)^(YEARFRAC($J$59,$J64,3))/$G$22-AA64/$G$22*$G$21-U64/$G$22*$G$20-O64/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2022,"2022-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2022-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J65)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R64,$J$59:$J64)*(1+$F$19)^(YEARFRAC($J$59,$J65,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X64,$J$59:$J64)*(1+$F$20)^(YEARFRAC($J$59,$J65,3))/$G$20-O65/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD64,$J$59:$J64)*(1+$F$21)^(YEARFRAC($J$59,$J65,3))/$G$21-U65/$G$21*$G$20-O65/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ64,$J$59:$J64)*(1+$F$22)^(YEARFRAC($J$59,$J65,3))/$G$22-AA65/$G$22*$G$21-U65/$G$22*$G$20-O65/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2022,"2022-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2022-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J66)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R65,$J$59:$J65)*(1+$F$19)^(YEARFRAC($J$59,$J66,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X65,$J$59:$J65)*(1+$F$20)^(YEARFRAC($J$59,$J66,3))/$G$20-O66/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD65,$J$59:$J65)*(1+$F$21)^(YEARFRAC($J$59,$J66,3))/$G$21-U66/$G$21*$G$20-O66/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ65,$J$59:$J65)*(1+$F$22)^(YEARFRAC($J$59,$J66,3))/$G$22-AA66/$G$22*$G$21-U66/$G$22*$G$20-O66/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2022,"2022-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2022-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J67)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R66,$J$59:$J66)*(1+$F$19)^(YEARFRAC($J$59,$J67,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X66,$J$59:$J66)*(1+$F$20)^(YEARFRAC($J$59,$J67,3))/$G$20-O67/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD66,$J$59:$J66)*(1+$F$21)^(YEARFRAC($J$59,$J67,3))/$G$21-U67/$G$21*$G$20-O67/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ66,$J$59:$J66)*(1+$F$22)^(YEARFRAC($J$59,$J67,3))/$G$22-AA67/$G$22*$G$21-U67/$G$22*$G$20-O67/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2022,"2022-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2022-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J68)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R67,$J$59:$J67)*(1+$F$19)^(YEARFRAC($J$59,$J68,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X67,$J$59:$J67)*(1+$F$20)^(YEARFRAC($J$59,$J68,3))/$G$20-O68/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD67,$J$59:$J67)*(1+$F$21)^(YEARFRAC($J$59,$J68,3))/$G$21-U68/$G$21*$G$20-O68/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ67,$J$59:$J67)*(1+$F$22)^(YEARFRAC($J$59,$J68,3))/$G$22-AA68/$G$22*$G$21-U68/$G$22*$G$20-O68/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2022,"2022-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2022-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J69)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R68,$J$59:$J68)*(1+$F$19)^(YEARFRAC($J$59,$J69,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X68,$J$59:$J68)*(1+$F$20)^(YEARFRAC($J$59,$J69,3))/$G$20-O69/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD68,$J$59:$J68)*(1+$F$21)^(YEARFRAC($J$59,$J69,3))/$G$21-U69/$G$21*$G$20-O69/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ68,$J$59:$J68)*(1+$F$22)^(YEARFRAC($J$59,$J69,3))/$G$22-AA69/$G$22*$G$21-U69/$G$22*$G$20-O69/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2022,"2022-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2022-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J70)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R69,$J$59:$J69)*(1+$F$19)^(YEARFRAC($J$59,$J70,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X69,$J$59:$J69)*(1+$F$20)^(YEARFRAC($J$59,$J70,3))/$G$20-O70/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD69,$J$59:$J69)*(1+$F$21)^(YEARFRAC($J$59,$J70,3))/$G$21-U70/$G$21*$G$20-O70/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ69,$J$59:$J69)*(1+$F$22)^(YEARFRAC($J$59,$J70,3))/$G$22-AA70/$G$22*$G$21-U70/$G$22*$G$20-O70/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2022,"2022-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2022-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J71)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R70,$J$59:$J70)*(1+$F$19)^(YEARFRAC($J$59,$J71,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X70,$J$59:$J70)*(1+$F$20)^(YEARFRAC($J$59,$J71,3))/$G$20-O71/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD70,$J$59:$J70)*(1+$F$21)^(YEARFRAC($J$59,$J71,3))/$G$21-U71/$G$21*$G$20-O71/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ70,$J$59:$J70)*(1+$F$22)^(YEARFRAC($J$59,$J71,3))/$G$22-AA71/$G$22*$G$21-U71/$G$22*$G$20-O71/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J72)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R71,$J$59:$J71)*(1+$F$19)^(YEARFRAC($J$59,$J72,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X71,$J$59:$J71)*(1+$F$20)^(YEARFRAC($J$59,$J72,3))/$G$20-O72/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD71,$J$59:$J71)*(1+$F$21)^(YEARFRAC($J$59,$J72,3))/$G$21-U72/$G$21*$G$20-O72/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ71,$J$59:$J71)*(1+$F$22)^(YEARFRAC($J$59,$J72,3))/$G$22-AA72/$G$22*$G$21-U72/$G$22*$G$20-O72/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J73)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R72,$J$59:$J72)*(1+$F$19)^(YEARFRAC($J$59,$J73,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X72,$J$59:$J72)*(1+$F$20)^(YEARFRAC($J$59,$J73,3))/$G$20-O73/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD72,$J$59:$J72)*(1+$F$21)^(YEARFRAC($J$59,$J73,3))/$G$21-U73/$G$21*$G$20-O73/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ72,$J$59:$J72)*(1+$F$22)^(YEARFRAC($J$59,$J73,3))/$G$22-AA73/$G$22*$G$21-U73/$G$22*$G$20-O73/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J74)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R73,$J$59:$J73)*(1+$F$19)^(YEARFRAC($J$59,$J74,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X73,$J$59:$J73)*(1+$F$20)^(YEARFRAC($J$59,$J74,3))/$G$20-O74/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD73,$J$59:$J73)*(1+$F$21)^(YEARFRAC($J$59,$J74,3))/$G$21-U74/$G$21*$G$20-O74/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ73,$J$59:$J73)*(1+$F$22)^(YEARFRAC($J$59,$J74,3))/$G$22-AA74/$G$22*$G$21-U74/$G$22*$G$20-O74/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J75)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R74,$J$59:$J74)*(1+$F$19)^(YEARFRAC($J$59,$J75,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X74,$J$59:$J74)*(1+$F$20)^(YEARFRAC($J$59,$J75,3))/$G$20-O75/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD74,$J$59:$J74)*(1+$F$21)^(YEARFRAC($J$59,$J75,3))/$G$21-U75/$G$21*$G$20-O75/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ74,$J$59:$J74)*(1+$F$22)^(YEARFRAC($J$59,$J75,3))/$G$22-AA75/$G$22*$G$21-U75/$G$22*$G$20-O75/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J76)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R75,$J$59:$J75)*(1+$F$19)^(YEARFRAC($J$59,$J76,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X75,$J$59:$J75)*(1+$F$20)^(YEARFRAC($J$59,$J76,3))/$G$20-O76/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD75,$J$59:$J75)*(1+$F$21)^(YEARFRAC($J$59,$J76,3))/$G$21-U76/$G$21*$G$20-O76/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ75,$J$59:$J75)*(1+$F$22)^(YEARFRAC($J$59,$J76,3))/$G$22-AA76/$G$22*$G$21-U76/$G$22*$G$20-O76/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J77)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R76,$J$59:$J76)*(1+$F$19)^(YEARFRAC($J$59,$J77,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X76,$J$59:$J76)*(1+$F$20)^(YEARFRAC($J$59,$J77,3))/$G$20-O77/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD76,$J$59:$J76)*(1+$F$21)^(YEARFRAC($J$59,$J77,3))/$G$21-U77/$G$21*$G$20-O77/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ76,$J$59:$J76)*(1+$F$22)^(YEARFRAC($J$59,$J77,3))/$G$22-AA77/$G$22*$G$21-U77/$G$22*$G$20-O77/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J78)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R77,$J$59:$J77)*(1+$F$19)^(YEARFRAC($J$59,$J78,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X77,$J$59:$J77)*(1+$F$20)^(YEARFRAC($J$59,$J78,3))/$G$20-O78/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD77,$J$59:$J77)*(1+$F$21)^(YEARFRAC($J$59,$J78,3))/$G$21-U78/$G$21*$G$20-O78/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ77,$J$59:$J77)*(1+$F$22)^(YEARFRAC($J$59,$J78,3))/$G$22-AA78/$G$22*$G$21-U78/$G$22*$G$20-O78/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J79)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R78,$J$59:$J78)*(1+$F$19)^(YEARFRAC($J$59,$J79,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X78,$J$59:$J78)*(1+$F$20)^(YEARFRAC($J$59,$J79,3))/$G$20-O79/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD78,$J$59:$J78)*(1+$F$21)^(YEARFRAC($J$59,$J79,3))/$G$21-U79/$G$21*$G$20-O79/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ78,$J$59:$J78)*(1+$F$22)^(YEARFRAC($J$59,$J79,3))/$G$22-AA79/$G$22*$G$21-U79/$G$22*$G$20-O79/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J80)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R79,$J$59:$J79)*(1+$F$19)^(YEARFRAC($J$59,$J80,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X79,$J$59:$J79)*(1+$F$20)^(YEARFRAC($J$59,$J80,3))/$G$20-O80/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD79,$J$59:$J79)*(1+$F$21)^(YEARFRAC($J$59,$J80,3))/$G$21-U80/$G$21*$G$20-O80/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ79,$J$59:$J79)*(1+$F$22)^(YEARFRAC($J$59,$J80,3))/$G$22-AA80/$G$22*$G$21-U80/$G$22*$G$20-O80/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J81)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R80,$J$59:$J80)*(1+$F$19)^(YEARFRAC($J$59,$J81,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X80,$J$59:$J80)*(1+$F$20)^(YEARFRAC($J$59,$J81,3))/$G$20-O81/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD80,$J$59:$J80)*(1+$F$21)^(YEARFRAC($J$59,$J81,3))/$G$21-U81/$G$21*$G$20-O81/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ80,$J$59:$J80)*(1+$F$22)^(YEARFRAC($J$59,$J81,3))/$G$22-AA81/$G$22*$G$21-U81/$G$22*$G$20-O81/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J82)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R81,$J$59:$J81)*(1+$F$19)^(YEARFRAC($J$59,$J82,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X81,$J$59:$J81)*(1+$F$20)^(YEARFRAC($J$59,$J82,3))/$G$20-O82/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD81,$J$59:$J81)*(1+$F$21)^(YEARFRAC($J$59,$J82,3))/$G$21-U82/$G$21*$G$20-O82/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ81,$J$59:$J81)*(1+$F$22)^(YEARFRAC($J$59,$J82,3))/$G$22-AA82/$G$22*$G$21-U82/$G$22*$G$20-O82/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2023,"2023-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2023-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J83)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R82,$J$59:$J82)*(1+$F$19)^(YEARFRAC($J$59,$J83,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X82,$J$59:$J82)*(1+$F$20)^(YEARFRAC($J$59,$J83,3))/$G$20-O83/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD82,$J$59:$J82)*(1+$F$21)^(YEARFRAC($J$59,$J83,3))/$G$21-U83/$G$21*$G$20-O83/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ82,$J$59:$J82)*(1+$F$22)^(YEARFRAC($J$59,$J83,3))/$G$22-AA83/$G$22*$G$21-U83/$G$22*$G$20-O83/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J84)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R83,$J$59:$J83)*(1+$F$19)^(YEARFRAC($J$59,$J84,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X83,$J$59:$J83)*(1+$F$20)^(YEARFRAC($J$59,$J84,3))/$G$20-O84/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD83,$J$59:$J83)*(1+$F$21)^(YEARFRAC($J$59,$J84,3))/$G$21-U84/$G$21*$G$20-O84/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ83,$J$59:$J83)*(1+$F$22)^(YEARFRAC($J$59,$J84,3))/$G$22-AA84/$G$22*$G$21-U84/$G$22*$G$20-O84/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J85)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R84,$J$59:$J84)*(1+$F$19)^(YEARFRAC($J$59,$J85,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X84,$J$59:$J84)*(1+$F$20)^(YEARFRAC($J$59,$J85,3))/$G$20-O85/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD84,$J$59:$J84)*(1+$F$21)^(YEARFRAC($J$59,$J85,3))/$G$21-U85/$G$21*$G$20-O85/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ84,$J$59:$J84)*(1+$F$22)^(YEARFRAC($J$59,$J85,3))/$G$22-AA85/$G$22*$G$21-U85/$G$22*$G$20-O85/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J86)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R85,$J$59:$J85)*(1+$F$19)^(YEARFRAC($J$59,$J86,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X85,$J$59:$J85)*(1+$F$20)^(YEARFRAC($J$59,$J86,3))/$G$20-O86/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD85,$J$59:$J85)*(1+$F$21)^(YEARFRAC($J$59,$J86,3))/$G$21-U86/$G$21*$G$20-O86/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ85,$J$59:$J85)*(1+$F$22)^(YEARFRAC($J$59,$J86,3))/$G$22-AA86/$G$22*$G$21-U86/$G$22*$G$20-O86/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J87)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R86,$J$59:$J86)*(1+$F$19)^(YEARFRAC($J$59,$J87,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X86,$J$59:$J86)*(1+$F$20)^(YEARFRAC($J$59,$J87,3))/$G$20-O87/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD86,$J$59:$J86)*(1+$F$21)^(YEARFRAC($J$59,$J87,3))/$G$21-U87/$G$21*$G$20-O87/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ86,$J$59:$J86)*(1+$F$22)^(YEARFRAC($J$59,$J87,3))/$G$22-AA87/$G$22*$G$21-U87/$G$22*$G$20-O87/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J88)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R87,$J$59:$J87)*(1+$F$19)^(YEARFRAC($J$59,$J88,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X87,$J$59:$J87)*(1+$F$20)^(YEARFRAC($J$59,$J88,3))/$G$20-O88/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD87,$J$59:$J87)*(1+$F$21)^(YEARFRAC($J$59,$J88,3))/$G$21-U88/$G$21*$G$20-O88/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ87,$J$59:$J87)*(1+$F$22)^(YEARFRAC($J$59,$J88,3))/$G$22-AA88/$G$22*$G$21-U88/$G$22*$G$20-O88/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J89)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R88,$J$59:$J88)*(1+$F$19)^(YEARFRAC($J$59,$J89,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X88,$J$59:$J88)*(1+$F$20)^(YEARFRAC($J$59,$J89,3))/$G$20-O89/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD88,$J$59:$J88)*(1+$F$21)^(YEARFRAC($J$59,$J89,3))/$G$21-U89/$G$21*$G$20-O89/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ88,$J$59:$J88)*(1+$F$22)^(YEARFRAC($J$59,$J89,3))/$G$22-AA89/$G$22*$G$21-U89/$G$22*$G$20-O89/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R89,$J$59:$J89)*(1+$F$19)^(YEARFRAC($J$59,$J90,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X89,$J$59:$J89)*(1+$F$20)^(YEARFRAC($J$59,$J90,3))/$G$20-O90/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD89,$J$59:$J89)*(1+$F$21)^(YEARFRAC($J$59,$J90,3))/$G$21-U90/$G$21*$G$20-O90/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ89,$J$59:$J89)*(1+$F$22)^(YEARFRAC($J$59,$J90,3))/$G$22-AA90/$G$22*$G$21-U90/$G$22*$G$20-O90/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J91)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R90,$J$59:$J90)*(1+$F$19)^(YEARFRAC($J$59,$J91,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X90,$J$59:$J90)*(1+$F$20)^(YEARFRAC($J$59,$J91,3))/$G$20-O91/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD90,$J$59:$J90)*(1+$F$21)^(YEARFRAC($J$59,$J91,3))/$G$21-U91/$G$21*$G$20-O91/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ90,$J$59:$J90)*(1+$F$22)^(YEARFRAC($J$59,$J91,3))/$G$22-AA91/$G$22*$G$21-U91/$G$22*$G$20-O91/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J92)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R91,$J$59:$J91)*(1+$F$19)^(YEARFRAC($J$59,$J92,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X91,$J$59:$J91)*(1+$F$20)^(YEARFRAC($J$59,$J92,3))/$G$20-O92/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD91,$J$59:$J91)*(1+$F$21)^(YEARFRAC($J$59,$J92,3))/$G$21-U92/$G$21*$G$20-O92/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ91,$J$59:$J91)*(1+$F$22)^(YEARFRAC($J$59,$J92,3))/$G$22-AA92/$G$22*$G$21-U92/$G$22*$G$20-O92/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J93)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R92,$J$59:$J92)*(1+$F$19)^(YEARFRAC($J$59,$J93,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X92,$J$59:$J92)*(1+$F$20)^(YEARFRAC($J$59,$J93,3))/$G$20-O93/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD92,$J$59:$J92)*(1+$F$21)^(YEARFRAC($J$59,$J93,3))/$G$21-U93/$G$21*$G$20-O93/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ92,$J$59:$J92)*(1+$F$22)^(YEARFRAC($J$59,$J93,3))/$G$22-AA93/$G$22*$G$21-U93/$G$22*$G$20-O93/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J94)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R93,$J$59:$J93)*(1+$F$19)^(YEARFRAC($J$59,$J94,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X93,$J$59:$J93)*(1+$F$20)^(YEARFRAC($J$59,$J94,3))/$G$20-O94/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD93,$J$59:$J93)*(1+$F$21)^(YEARFRAC($J$59,$J94,3))/$G$21-U94/$G$21*$G$20-O94/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ93,$J$59:$J93)*(1+$F$22)^(YEARFRAC($J$59,$J94,3))/$G$22-AA94/$G$22*$G$21-U94/$G$22*$G$20-O94/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2024,"2024-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2024-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J95)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R94,$J$59:$J94)*(1+$F$19)^(YEARFRAC($J$59,$J95,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X94,$J$59:$J94)*(1+$F$20)^(YEARFRAC($J$59,$J95,3))/$G$20-O95/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD94,$J$59:$J94)*(1+$F$21)^(YEARFRAC($J$59,$J95,3))/$G$21-U95/$G$21*$G$20-O95/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ94,$J$59:$J94)*(1+$F$22)^(YEARFRAC($J$59,$J95,3))/$G$22-AA95/$G$22*$G$21-U95/$G$22*$G$20-O95/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J96)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R95,$J$59:$J95)*(1+$F$19)^(YEARFRAC($J$59,$J96,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X95,$J$59:$J95)*(1+$F$20)^(YEARFRAC($J$59,$J96,3))/$G$20-O96/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD95,$J$59:$J95)*(1+$F$21)^(YEARFRAC($J$59,$J96,3))/$G$21-U96/$G$21*$G$20-O96/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ95,$J$59:$J95)*(1+$F$22)^(YEARFRAC($J$59,$J96,3))/$G$22-AA96/$G$22*$G$21-U96/$G$22*$G$20-O96/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J97)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R96,$J$59:$J96)*(1+$F$19)^(YEARFRAC($J$59,$J97,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X96,$J$59:$J96)*(1+$F$20)^(YEARFRAC($J$59,$J97,3))/$G$20-O97/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD96,$J$59:$J96)*(1+$F$21)^(YEARFRAC($J$59,$J97,3))/$G$21-U97/$G$21*$G$20-O97/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ96,$J$59:$J96)*(1+$F$22)^(YEARFRAC($J$59,$J97,3))/$G$22-AA97/$G$22*$G$21-U97/$G$22*$G$20-O97/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J98)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R97,$J$59:$J97)*(1+$F$19)^(YEARFRAC($J$59,$J98,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X97,$J$59:$J97)*(1+$F$20)^(YEARFRAC($J$59,$J98,3))/$G$20-O98/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD97,$J$59:$J97)*(1+$F$21)^(YEARFRAC($J$59,$J98,3))/$G$21-U98/$G$21*$G$20-O98/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ97,$J$59:$J97)*(1+$F$22)^(YEARFRAC($J$59,$J98,3))/$G$22-AA98/$G$22*$G$21-U98/$G$22*$G$20-O98/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J99)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R98,$J$59:$J98)*(1+$F$19)^(YEARFRAC($J$59,$J99,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X98,$J$59:$J98)*(1+$F$20)^(YEARFRAC($J$59,$J99,3))/$G$20-O99/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD98,$J$59:$J98)*(1+$F$21)^(YEARFRAC($J$59,$J99,3))/$G$21-U99/$G$21*$G$20-O99/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ98,$J$59:$J98)*(1+$F$22)^(YEARFRAC($J$59,$J99,3))/$G$22-AA99/$G$22*$G$21-U99/$G$22*$G$20-O99/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J100)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R99,$J$59:$J99)*(1+$F$19)^(YEARFRAC($J$59,$J100,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X99,$J$59:$J99)*(1+$F$20)^(YEARFRAC($J$59,$J100,3))/$G$20-O100/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD99,$J$59:$J99)*(1+$F$21)^(YEARFRAC($J$59,$J100,3))/$G$21-U100/$G$21*$G$20-O100/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ99,$J$59:$J99)*(1+$F$22)^(YEARFRAC($J$59,$J100,3))/$G$22-AA100/$G$22*$G$21-U100/$G$22*$G$20-O100/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J101)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R100,$J$59:$J100)*(1+$F$19)^(YEARFRAC($J$59,$J101,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X100,$J$59:$J100)*(1+$F$20)^(YEARFRAC($J$59,$J101,3))/$G$20-O101/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD100,$J$59:$J100)*(1+$F$21)^(YEARFRAC($J$59,$J101,3))/$G$21-U101/$G$21*$G$20-O101/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ100,$J$59:$J100)*(1+$F$22)^(YEARFRAC($J$59,$J101,3))/$G$22-AA101/$G$22*$G$21-U101/$G$22*$G$20-O101/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J102)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R101,$J$59:$J101)*(1+$F$19)^(YEARFRAC($J$59,$J102,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X101,$J$59:$J101)*(1+$F$20)^(YEARFRAC($J$59,$J102,3))/$G$20-O102/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD101,$J$59:$J101)*(1+$F$21)^(YEARFRAC($J$59,$J102,3))/$G$21-U102/$G$21*$G$20-O102/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ101,$J$59:$J101)*(1+$F$22)^(YEARFRAC($J$59,$J102,3))/$G$22-AA102/$G$22*$G$21-U102/$G$22*$G$20-O102/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J103)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R102,$J$59:$J102)*(1+$F$19)^(YEARFRAC($J$59,$J103,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X102,$J$59:$J102)*(1+$F$20)^(YEARFRAC($J$59,$J103,3))/$G$20-O103/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD102,$J$59:$J102)*(1+$F$21)^(YEARFRAC($J$59,$J103,3))/$G$21-U103/$G$21*$G$20-O103/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ102,$J$59:$J102)*(1+$F$22)^(YEARFRAC($J$59,$J103,3))/$G$22-AA103/$G$22*$G$21-U103/$G$22*$G$20-O103/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J104)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R103,$J$59:$J103)*(1+$F$19)^(YEARFRAC($J$59,$J104,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X103,$J$59:$J103)*(1+$F$20)^(YEARFRAC($J$59,$J104,3))/$G$20-O104/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD103,$J$59:$J103)*(1+$F$21)^(YEARFRAC($J$59,$J104,3))/$G$21-U104/$G$21*$G$20-O104/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ103,$J$59:$J103)*(1+$F$22)^(YEARFRAC($J$59,$J104,3))/$G$22-AA104/$G$22*$G$21-U104/$G$22*$G$20-O104/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J105)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R104,$J$59:$J104)*(1+$F$19)^(YEARFRAC($J$59,$J105,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X104,$J$59:$J104)*(1+$F$20)^(YEARFRAC($J$59,$J105,3))/$G$20-O105/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD104,$J$59:$J104)*(1+$F$21)^(YEARFRAC($J$59,$J105,3))/$G$21-U105/$G$21*$G$20-O105/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ104,$J$59:$J104)*(1+$F$22)^(YEARFRAC($J$59,$J105,3))/$G$22-AA105/$G$22*$G$21-U105/$G$22*$G$20-O105/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J106)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R105,$J$59:$J105)*(1+$F$19)^(YEARFRAC($J$59,$J106,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X105,$J$59:$J105)*(1+$F$20)^(YEARFRAC($J$59,$J106,3))/$G$20-O106/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD105,$J$59:$J105)*(1+$F$21)^(YEARFRAC($J$59,$J106,3))/$G$21-U106/$G$21*$G$20-O106/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ105,$J$59:$J105)*(1+$F$22)^(YEARFRAC($J$59,$J106,3))/$G$22-AA106/$G$22*$G$21-U106/$G$22*$G$20-O106/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2025,"2025-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2025-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J107)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R106,$J$59:$J106)*(1+$F$19)^(YEARFRAC($J$59,$J107,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X106,$J$59:$J106)*(1+$F$20)^(YEARFRAC($J$59,$J107,3))/$G$20-O107/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD106,$J$59:$J106)*(1+$F$21)^(YEARFRAC($J$59,$J107,3))/$G$21-U107/$G$21*$G$20-O107/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ106,$J$59:$J106)*(1+$F$22)^(YEARFRAC($J$59,$J107,3))/$G$22-AA107/$G$22*$G$21-U107/$G$22*$G$20-O107/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J108)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R107,$J$59:$J107)*(1+$F$19)^(YEARFRAC($J$59,$J108,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X107,$J$59:$J107)*(1+$F$20)^(YEARFRAC($J$59,$J108,3))/$G$20-O108/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD107,$J$59:$J107)*(1+$F$21)^(YEARFRAC($J$59,$J108,3))/$G$21-U108/$G$21*$G$20-O108/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ107,$J$59:$J107)*(1+$F$22)^(YEARFRAC($J$59,$J108,3))/$G$22-AA108/$G$22*$G$21-U108/$G$22*$G$20-O108/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J109)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R108,$J$59:$J108)*(1+$F$19)^(YEARFRAC($J$59,$J109,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X108,$J$59:$J108)*(1+$F$20)^(YEARFRAC($J$59,$J109,3))/$G$20-O109/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD108,$J$59:$J108)*(1+$F$21)^(YEARFRAC($J$59,$J109,3))/$G$21-U109/$G$21*$G$20-O109/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ108,$J$59:$J108)*(1+$F$22)^(YEARFRAC($J$59,$J109,3))/$G$22-AA109/$G$22*$G$21-U109/$G$22*$G$20-O109/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J110)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R109,$J$59:$J109)*(1+$F$19)^(YEARFRAC($J$59,$J110,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X109,$J$59:$J109)*(1+$F$20)^(YEARFRAC($J$59,$J110,3))/$G$20-O110/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD109,$J$59:$J109)*(1+$F$21)^(YEARFRAC($J$59,$J110,3))/$G$21-U110/$G$21*$G$20-O110/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ109,$J$59:$J109)*(1+$F$22)^(YEARFRAC($J$59,$J110,3))/$G$22-AA110/$G$22*$G$21-U110/$G$22*$G$20-O110/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J111)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R110,$J$59:$J110)*(1+$F$19)^(YEARFRAC($J$59,$J111,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X110,$J$59:$J110)*(1+$F$20)^(YEARFRAC($J$59,$J111,3))/$G$20-O111/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD110,$J$59:$J110)*(1+$F$21)^(YEARFRAC($J$59,$J111,3))/$G$21-U111/$G$21*$G$20-O111/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ110,$J$59:$J110)*(1+$F$22)^(YEARFRAC($J$59,$J111,3))/$G$22-AA111/$G$22*$G$21-U111/$G$22*$G$20-O111/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J112)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R111,$J$59:$J111)*(1+$F$19)^(YEARFRAC($J$59,$J112,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X111,$J$59:$J111)*(1+$F$20)^(YEARFRAC($J$59,$J112,3))/$G$20-O112/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD111,$J$59:$J111)*(1+$F$21)^(YEARFRAC($J$59,$J112,3))/$G$21-U112/$G$21*$G$20-O112/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ111,$J$59:$J111)*(1+$F$22)^(YEARFRAC($J$59,$J112,3))/$G$22-AA112/$G$22*$G$21-U112/$G$22*$G$20-O112/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J113)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R112,$J$59:$J112)*(1+$F$19)^(YEARFRAC($J$59,$J113,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X112,$J$59:$J112)*(1+$F$20)^(YEARFRAC($J$59,$J113,3))/$G$20-O113/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD112,$J$59:$J112)*(1+$F$21)^(YEARFRAC($J$59,$J113,3))/$G$21-U113/$G$21*$G$20-O113/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ112,$J$59:$J112)*(1+$F$22)^(YEARFRAC($J$59,$J113,3))/$G$22-AA113/$G$22*$G$21-U113/$G$22*$G$20-O113/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J114)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R113,$J$59:$J113)*(1+$F$19)^(YEARFRAC($J$59,$J114,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X113,$J$59:$J113)*(1+$F$20)^(YEARFRAC($J$59,$J114,3))/$G$20-O114/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD113,$J$59:$J113)*(1+$F$21)^(YEARFRAC($J$59,$J114,3))/$G$21-U114/$G$21*$G$20-O114/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ113,$J$59:$J113)*(1+$F$22)^(YEARFRAC($J$59,$J114,3))/$G$22-AA114/$G$22*$G$21-U114/$G$22*$G$20-O114/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J115)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R114,$J$59:$J114)*(1+$F$19)^(YEARFRAC($J$59,$J115,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X114,$J$59:$J114)*(1+$F$20)^(YEARFRAC($J$59,$J115,3))/$G$20-O115/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD114,$J$59:$J114)*(1+$F$21)^(YEARFRAC($J$59,$J115,3))/$G$21-U115/$G$21*$G$20-O115/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ114,$J$59:$J114)*(1+$F$22)^(YEARFRAC($J$59,$J115,3))/$G$22-AA115/$G$22*$G$21-U115/$G$22*$G$20-O115/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J116)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R115,$J$59:$J115)*(1+$F$19)^(YEARFRAC($J$59,$J116,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X115,$J$59:$J115)*(1+$F$20)^(YEARFRAC($J$59,$J116,3))/$G$20-O116/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD115,$J$59:$J115)*(1+$F$21)^(YEARFRAC($J$59,$J116,3))/$G$21-U116/$G$21*$G$20-O116/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ115,$J$59:$J115)*(1+$F$22)^(YEARFRAC($J$59,$J116,3))/$G$22-AA116/$G$22*$G$21-U116/$G$22*$G$20-O116/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J117)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R116,$J$59:$J116)*(1+$F$19)^(YEARFRAC($J$59,$J117,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X116,$J$59:$J116)*(1+$F$20)^(YEARFRAC($J$59,$J117,3))/$G$20-O117/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD116,$J$59:$J116)*(1+$F$21)^(YEARFRAC($J$59,$J117,3))/$G$21-U117/$G$21*$G$20-O117/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ116,$J$59:$J116)*(1+$F$22)^(YEARFRAC($J$59,$J117,3))/$G$22-AA117/$G$22*$G$21-U117/$G$22*$G$20-O117/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J118)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R117,$J$59:$J117)*(1+$F$19)^(YEARFRAC($J$59,$J118,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X117,$J$59:$J117)*(1+$F$20)^(YEARFRAC($J$59,$J118,3))/$G$20-O118/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD117,$J$59:$J117)*(1+$F$21)^(YEARFRAC($J$59,$J118,3))/$G$21-U118/$G$21*$G$20-O118/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ117,$J$59:$J117)*(1+$F$22)^(YEARFRAC($J$59,$J118,3))/$G$22-AA118/$G$22*$G$21-U118/$G$22*$G$20-O118/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2026,"2026-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2026-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J119)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R118,$J$59:$J118)*(1+$F$19)^(YEARFRAC($J$59,$J119,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X118,$J$59:$J118)*(1+$F$20)^(YEARFRAC($J$59,$J119,3))/$G$20-O119/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD118,$J$59:$J118)*(1+$F$21)^(YEARFRAC($J$59,$J119,3))/$G$21-U119/$G$21*$G$20-O119/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ118,$J$59:$J118)*(1+$F$22)^(YEARFRAC($J$59,$J119,3))/$G$22-AA119/$G$22*$G$21-U119/$G$22*$G$20-O119/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2027,"2027-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2027-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J120)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R119,$J$59:$J119)*(1+$F$19)^(YEARFRAC($J$59,$J120,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X119,$J$59:$J119)*(1+$F$20)^(YEARFRAC($J$59,$J120,3))/$G$20-O120/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD119,$J$59:$J119)*(1+$F$21)^(YEARFRAC($J$59,$J120,3))/$G$21-U120/$G$21*$G$20-O120/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ119,$J$59:$J119)*(1+$F$22)^(YEARFRAC($J$59,$J120,3))/$G$22-AA120/$G$22*$G$21-U120/$G$22*$G$20-O120/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2027,"2027-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2027-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J121)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R120,$J$59:$J120)*(1+$F$19)^(YEARFRAC($J$59,$J121,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X120,$J$59:$J120)*(1+$F$20)^(YEARFRAC($J$59,$J121,3))/$G$20-O121/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD120,$J$59:$J120)*(1+$F$21)^(YEARFRAC($J$59,$J121,3))/$G$21-U121/$G$21*$G$20-O121/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ120,$J$59:$J120)*(1+$F$22)^(YEARFRAC($J$59,$J121,3))/$G$22-AA121/$G$22*$G$21-U121/$G$22*$G$20-O121/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2027,"2027-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2027-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J122)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R121,$J$59:$J121)*(1+$F$19)^(YEARFRAC($J$59,$J122,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X121,$J$59:$J121)*(1+$F$20)^(YEARFRAC($J$59,$J122,3))/$G$20-O122/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD121,$J$59:$J121)*(1+$F$21)^(YEARFRAC($J$59,$J122,3))/$G$21-U122/$G$21*$G$20-O122/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ121,$J$59:$J121)*(1+$F$22)^(YEARFRAC($J$59,$J122,3))/$G$22-AA122/$G$22*$G$21-U122/$G$22*$G$20-O122/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2027,"2027-04-30",{"$error":"#REF!"},{"$f":"(Q123+W123+AC123+AI123)-N123","v":{"$error":"#REF!"}},{"$f":"F123+G123","v":{"$error":"#REF!"}},null,"2027-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R122,$J$59:$J122)*(1+$F$19)^(YEARFRAC($J$59,$J123,3)))","v":{"$error":"#REF!"}},{"$f":"MIN(N123,O123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"L123+Q123","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X122,$J$59:$J122)*(1+$F$20)^(YEARFRAC($J$59,$J123,3))/$G$20-O123/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(T123,U123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD122,$J$59:$J122)*(1+$F$21)^(YEARFRAC($J$59,$J123,3))/$G$21-U123/$G$21*$G$20-O123/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(Z123,AA123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ122,$J$59:$J122)*(1+$F$22)^(YEARFRAC($J$59,$J123,3))/$G$22-AA123/$G$22*$G$21-U123/$G$22*$G$20-O123/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(AF123,AG123)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"YEAR(E124)","v":2027},"2027-05-31",{"$f":"K124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"E124","v":"2027-05-31"},{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J124)","v":{"$error":"#REF!"}},{"$f":"IF(K124<0,K124,0)","v":{"$error":"#REF!"}},{"$f":"IF(K124>0,K124*$H$24,0)","v":{"$error":"#REF!"}},{"$f":"IF(K124>0,K124-M124,0)","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$19,R$59:R123,$J$59:$J123)*(1+$F$19)^(YEARFRAC($J$59,$J124,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"N124-P124","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$20,X$59:X123,$J$59:$J123)*(1+$F$20)^(YEARFRAC($J$59,$J124,3))/$G$20-O124/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"T124-V124","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD123,$J$59:$J123)*(1+$F$21)^(YEARFRAC($J$59,$J124,3))/$G$21-U124/$G$21*$G$20-O124/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"Z124-AB124","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ123,$J$59:$J123)*(1+$F$22)^(YEARFRAC($J$59,$J124,3))/$G$22-AA124/$G$22*$G$21-U124/$G$22*$G$20-O124/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2027,"2027-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2027-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J125)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R124,$J$59:$J124)*(1+$F$19)^(YEARFRAC($J$59,$J125,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,P125*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X124,$J$59:$J124)*(1+$F$20)^(YEARFRAC($J$59,$J125,3))/$G$20-O125/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,V125*$G$20)","v":{"$error":"#REF!"}},{"$f":"R125+W125","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD124,$J$59:$J124)*(1+$F$21)^(YEARFRAC($J$59,$J125,3))/$G$21-U125/$G$21*$G$20-O125/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AB125*$G$21)","v":{"$error":"#REF!"}},{"$f":"X125+AC125","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ124,$J$59:$J124)*(1+$F$22)^(YEARFRAC($J$59,$J125,3))/$G$22-AA125/$G$22*$G$21-U125/$G$22*$G$20-O125/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AH125*$G$22)","v":{"$error":"#REF!"}},{"$f":"AD125+AI125","v":{"$error":"#REF!"}}]
[null,null,null,2027,"2027-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2027-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J126)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R125,$J$59:$J125)*(1+$F$19)^(YEARFRAC($J$59,$J126,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X125,$J$59:$J125)*(1+$F$20)^(YEARFRAC($J$59,$J126,3))/$G$20-O126/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD125,$J$59:$J125)*(1+$F$21)^(YEARFRAC($J$59,$J126,3))/$G$21-U126/$G$21*$G$20-O126/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ125,$J$59:$J125)*(1+$F$22)^(YEARFRAC($J$59,$J126,3))/$G$22-AA126/$G$22*$G$21-U126/$G$22*$G$20-O126/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2027,"2027-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2027-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J127)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R126,$J$59:$J126)*(1+$F$19)^(YEARFRAC($J$59,$J127,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X126,$J$59:$J126)*(1+$F$20)^(YEARFRAC($J$59,$J127,3))/$G$20-O127/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD126,$J$59:$J126)*(1+$F$21)^(YEARFRAC($J$59,$J127,3))/$G$21-U127/$G$21*$G$20-O127/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ126,$J$59:$J126)*(1+$F$22)^(YEARFRAC($J$59,$J127,3))/$G$22-AA127/$G$22*$G$21-U127/$G$22*$G$20-O127/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2027,"2027-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2027-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J128)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R127,$J$59:$J127)*(1+$F$19)^(YEARFRAC($J$59,$J128,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X127,$J$59:$J127)*(1+$F$20)^(YEARFRAC($J$59,$J128,3))/$G$20-O128/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD127,$J$59:$J127)*(1+$F$21)^(YEARFRAC($J$59,$J128,3))/$G$21-U128/$G$21*$G$20-O128/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ127,$J$59:$J127)*(1+$F$22)^(YEARFRAC($J$59,$J128,3))/$G$22-AA128/$G$22*$G$21-U128/$G$22*$G$20-O128/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2027,"2027-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2027-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J129)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R128,$J$59:$J128)*(1+$F$19)^(YEARFRAC($J$59,$J129,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X128,$J$59:$J128)*(1+$F$20)^(YEARFRAC($J$59,$J129,3))/$G$20-O129/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD128,$J$59:$J128)*(1+$F$21)^(YEARFRAC($J$59,$J129,3))/$G$21-U129/$G$21*$G$20-O129/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ128,$J$59:$J128)*(1+$F$22)^(YEARFRAC($J$59,$J129,3))/$G$22-AA129/$G$22*$G$21-U129/$G$22*$G$20-O129/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2027,"2027-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2027-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J130)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R129,$J$59:$J129)*(1+$F$19)^(YEARFRAC($J$59,$J130,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X129,$J$59:$J129)*(1+$F$20)^(YEARFRAC($J$59,$J130,3))/$G$20-O130/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD129,$J$59:$J129)*(1+$F$21)^(YEARFRAC($J$59,$J130,3))/$G$21-U130/$G$21*$G$20-O130/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ129,$J$59:$J129)*(1+$F$22)^(YEARFRAC($J$59,$J130,3))/$G$22-AA130/$G$22*$G$21-U130/$G$22*$G$20-O130/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2027,"2027-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2027-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J131)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R130,$J$59:$J130)*(1+$F$19)^(YEARFRAC($J$59,$J131,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X130,$J$59:$J130)*(1+$F$20)^(YEARFRAC($J$59,$J131,3))/$G$20-O131/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD130,$J$59:$J130)*(1+$F$21)^(YEARFRAC($J$59,$J131,3))/$G$21-U131/$G$21*$G$20-O131/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ130,$J$59:$J130)*(1+$F$22)^(YEARFRAC($J$59,$J131,3))/$G$22-AA131/$G$22*$G$21-U131/$G$22*$G$20-O131/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J132)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R131,$J$59:$J131)*(1+$F$19)^(YEARFRAC($J$59,$J132,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X131,$J$59:$J131)*(1+$F$20)^(YEARFRAC($J$59,$J132,3))/$G$20-O132/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD131,$J$59:$J131)*(1+$F$21)^(YEARFRAC($J$59,$J132,3))/$G$21-U132/$G$21*$G$20-O132/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ131,$J$59:$J131)*(1+$F$22)^(YEARFRAC($J$59,$J132,3))/$G$22-AA132/$G$22*$G$21-U132/$G$22*$G$20-O132/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J133)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R132,$J$59:$J132)*(1+$F$19)^(YEARFRAC($J$59,$J133,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X132,$J$59:$J132)*(1+$F$20)^(YEARFRAC($J$59,$J133,3))/$G$20-O133/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD132,$J$59:$J132)*(1+$F$21)^(YEARFRAC($J$59,$J133,3))/$G$21-U133/$G$21*$G$20-O133/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ132,$J$59:$J132)*(1+$F$22)^(YEARFRAC($J$59,$J133,3))/$G$22-AA133/$G$22*$G$21-U133/$G$22*$G$20-O133/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J134)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R133,$J$59:$J133)*(1+$F$19)^(YEARFRAC($J$59,$J134,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X133,$J$59:$J133)*(1+$F$20)^(YEARFRAC($J$59,$J134,3))/$G$20-O134/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD133,$J$59:$J133)*(1+$F$21)^(YEARFRAC($J$59,$J134,3))/$G$21-U134/$G$21*$G$20-O134/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ133,$J$59:$J133)*(1+$F$22)^(YEARFRAC($J$59,$J134,3))/$G$22-AA134/$G$22*$G$21-U134/$G$22*$G$20-O134/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J135)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R134,$J$59:$J134)*(1+$F$19)^(YEARFRAC($J$59,$J135,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X134,$J$59:$J134)*(1+$F$20)^(YEARFRAC($J$59,$J135,3))/$G$20-O135/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD134,$J$59:$J134)*(1+$F$21)^(YEARFRAC($J$59,$J135,3))/$G$21-U135/$G$21*$G$20-O135/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ134,$J$59:$J134)*(1+$F$22)^(YEARFRAC($J$59,$J135,3))/$G$22-AA135/$G$22*$G$21-U135/$G$22*$G$20-O135/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J136)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R135,$J$59:$J135)*(1+$F$19)^(YEARFRAC($J$59,$J136,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X135,$J$59:$J135)*(1+$F$20)^(YEARFRAC($J$59,$J136,3))/$G$20-O136/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD135,$J$59:$J135)*(1+$F$21)^(YEARFRAC($J$59,$J136,3))/$G$21-U136/$G$21*$G$20-O136/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ135,$J$59:$J135)*(1+$F$22)^(YEARFRAC($J$59,$J136,3))/$G$22-AA136/$G$22*$G$21-U136/$G$22*$G$20-O136/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J137)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R136,$J$59:$J136)*(1+$F$19)^(YEARFRAC($J$59,$J137,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X136,$J$59:$J136)*(1+$F$20)^(YEARFRAC($J$59,$J137,3))/$G$20-O137/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD136,$J$59:$J136)*(1+$F$21)^(YEARFRAC($J$59,$J137,3))/$G$21-U137/$G$21*$G$20-O137/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ136,$J$59:$J136)*(1+$F$22)^(YEARFRAC($J$59,$J137,3))/$G$22-AA137/$G$22*$G$21-U137/$G$22*$G$20-O137/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J138)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R137,$J$59:$J137)*(1+$F$19)^(YEARFRAC($J$59,$J138,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X137,$J$59:$J137)*(1+$F$20)^(YEARFRAC($J$59,$J138,3))/$G$20-O138/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD137,$J$59:$J137)*(1+$F$21)^(YEARFRAC($J$59,$J138,3))/$G$21-U138/$G$21*$G$20-O138/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ137,$J$59:$J137)*(1+$F$22)^(YEARFRAC($J$59,$J138,3))/$G$22-AA138/$G$22*$G$21-U138/$G$22*$G$20-O138/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J139)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R138,$J$59:$J138)*(1+$F$19)^(YEARFRAC($J$59,$J139,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X138,$J$59:$J138)*(1+$F$20)^(YEARFRAC($J$59,$J139,3))/$G$20-O139/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD138,$J$59:$J138)*(1+$F$21)^(YEARFRAC($J$59,$J139,3))/$G$21-U139/$G$21*$G$20-O139/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ138,$J$59:$J138)*(1+$F$22)^(YEARFRAC($J$59,$J139,3))/$G$22-AA139/$G$22*$G$21-U139/$G$22*$G$20-O139/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J140)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R139,$J$59:$J139)*(1+$F$19)^(YEARFRAC($J$59,$J140,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X139,$J$59:$J139)*(1+$F$20)^(YEARFRAC($J$59,$J140,3))/$G$20-O140/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD139,$J$59:$J139)*(1+$F$21)^(YEARFRAC($J$59,$J140,3))/$G$21-U140/$G$21*$G$20-O140/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ139,$J$59:$J139)*(1+$F$22)^(YEARFRAC($J$59,$J140,3))/$G$22-AA140/$G$22*$G$21-U140/$G$22*$G$20-O140/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J141)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R140,$J$59:$J140)*(1+$F$19)^(YEARFRAC($J$59,$J141,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X140,$J$59:$J140)*(1+$F$20)^(YEARFRAC($J$59,$J141,3))/$G$20-O141/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD140,$J$59:$J140)*(1+$F$21)^(YEARFRAC($J$59,$J141,3))/$G$21-U141/$G$21*$G$20-O141/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ140,$J$59:$J140)*(1+$F$22)^(YEARFRAC($J$59,$J141,3))/$G$22-AA141/$G$22*$G$21-U141/$G$22*$G$20-O141/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J142)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R141,$J$59:$J141)*(1+$F$19)^(YEARFRAC($J$59,$J142,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X141,$J$59:$J141)*(1+$F$20)^(YEARFRAC($J$59,$J142,3))/$G$20-O142/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD141,$J$59:$J141)*(1+$F$21)^(YEARFRAC($J$59,$J142,3))/$G$21-U142/$G$21*$G$20-O142/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ141,$J$59:$J141)*(1+$F$22)^(YEARFRAC($J$59,$J142,3))/$G$22-AA142/$G$22*$G$21-U142/$G$22*$G$20-O142/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2028,"2028-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2028-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J143)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R142,$J$59:$J142)*(1+$F$19)^(YEARFRAC($J$59,$J143,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X142,$J$59:$J142)*(1+$F$20)^(YEARFRAC($J$59,$J143,3))/$G$20-O143/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD142,$J$59:$J142)*(1+$F$21)^(YEARFRAC($J$59,$J143,3))/$G$21-U143/$G$21*$G$20-O143/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ142,$J$59:$J142)*(1+$F$22)^(YEARFRAC($J$59,$J143,3))/$G$22-AA143/$G$22*$G$21-U143/$G$22*$G$20-O143/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J144)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R143,$J$59:$J143)*(1+$F$19)^(YEARFRAC($J$59,$J144,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X143,$J$59:$J143)*(1+$F$20)^(YEARFRAC($J$59,$J144,3))/$G$20-O144/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD143,$J$59:$J143)*(1+$F$21)^(YEARFRAC($J$59,$J144,3))/$G$21-U144/$G$21*$G$20-O144/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ143,$J$59:$J143)*(1+$F$22)^(YEARFRAC($J$59,$J144,3))/$G$22-AA144/$G$22*$G$21-U144/$G$22*$G$20-O144/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J145)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R144,$J$59:$J144)*(1+$F$19)^(YEARFRAC($J$59,$J145,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X144,$J$59:$J144)*(1+$F$20)^(YEARFRAC($J$59,$J145,3))/$G$20-O145/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD144,$J$59:$J144)*(1+$F$21)^(YEARFRAC($J$59,$J145,3))/$G$21-U145/$G$21*$G$20-O145/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ144,$J$59:$J144)*(1+$F$22)^(YEARFRAC($J$59,$J145,3))/$G$22-AA145/$G$22*$G$21-U145/$G$22*$G$20-O145/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J146)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R145,$J$59:$J145)*(1+$F$19)^(YEARFRAC($J$59,$J146,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X145,$J$59:$J145)*(1+$F$20)^(YEARFRAC($J$59,$J146,3))/$G$20-O146/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD145,$J$59:$J145)*(1+$F$21)^(YEARFRAC($J$59,$J146,3))/$G$21-U146/$G$21*$G$20-O146/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ145,$J$59:$J145)*(1+$F$22)^(YEARFRAC($J$59,$J146,3))/$G$22-AA146/$G$22*$G$21-U146/$G$22*$G$20-O146/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J147)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R146,$J$59:$J146)*(1+$F$19)^(YEARFRAC($J$59,$J147,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X146,$J$59:$J146)*(1+$F$20)^(YEARFRAC($J$59,$J147,3))/$G$20-O147/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD146,$J$59:$J146)*(1+$F$21)^(YEARFRAC($J$59,$J147,3))/$G$21-U147/$G$21*$G$20-O147/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ146,$J$59:$J146)*(1+$F$22)^(YEARFRAC($J$59,$J147,3))/$G$22-AA147/$G$22*$G$21-U147/$G$22*$G$20-O147/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J148)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R147,$J$59:$J147)*(1+$F$19)^(YEARFRAC($J$59,$J148,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X147,$J$59:$J147)*(1+$F$20)^(YEARFRAC($J$59,$J148,3))/$G$20-O148/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD147,$J$59:$J147)*(1+$F$21)^(YEARFRAC($J$59,$J148,3))/$G$21-U148/$G$21*$G$20-O148/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ147,$J$59:$J147)*(1+$F$22)^(YEARFRAC($J$59,$J148,3))/$G$22-AA148/$G$22*$G$21-U148/$G$22*$G$20-O148/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J149)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R148,$J$59:$J148)*(1+$F$19)^(YEARFRAC($J$59,$J149,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X148,$J$59:$J148)*(1+$F$20)^(YEARFRAC($J$59,$J149,3))/$G$20-O149/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD148,$J$59:$J148)*(1+$F$21)^(YEARFRAC($J$59,$J149,3))/$G$21-U149/$G$21*$G$20-O149/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ148,$J$59:$J148)*(1+$F$22)^(YEARFRAC($J$59,$J149,3))/$G$22-AA149/$G$22*$G$21-U149/$G$22*$G$20-O149/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J150)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R149,$J$59:$J149)*(1+$F$19)^(YEARFRAC($J$59,$J150,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X149,$J$59:$J149)*(1+$F$20)^(YEARFRAC($J$59,$J150,3))/$G$20-O150/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD149,$J$59:$J149)*(1+$F$21)^(YEARFRAC($J$59,$J150,3))/$G$21-U150/$G$21*$G$20-O150/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ149,$J$59:$J149)*(1+$F$22)^(YEARFRAC($J$59,$J150,3))/$G$22-AA150/$G$22*$G$21-U150/$G$22*$G$20-O150/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J151)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R150,$J$59:$J150)*(1+$F$19)^(YEARFRAC($J$59,$J151,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X150,$J$59:$J150)*(1+$F$20)^(YEARFRAC($J$59,$J151,3))/$G$20-O151/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD150,$J$59:$J150)*(1+$F$21)^(YEARFRAC($J$59,$J151,3))/$G$21-U151/$G$21*$G$20-O151/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ150,$J$59:$J150)*(1+$F$22)^(YEARFRAC($J$59,$J151,3))/$G$22-AA151/$G$22*$G$21-U151/$G$22*$G$20-O151/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J152)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R151,$J$59:$J151)*(1+$F$19)^(YEARFRAC($J$59,$J152,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X151,$J$59:$J151)*(1+$F$20)^(YEARFRAC($J$59,$J152,3))/$G$20-O152/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD151,$J$59:$J151)*(1+$F$21)^(YEARFRAC($J$59,$J152,3))/$G$21-U152/$G$21*$G$20-O152/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ151,$J$59:$J151)*(1+$F$22)^(YEARFRAC($J$59,$J152,3))/$G$22-AA152/$G$22*$G$21-U152/$G$22*$G$20-O152/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J153)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R152,$J$59:$J152)*(1+$F$19)^(YEARFRAC($J$59,$J153,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X152,$J$59:$J152)*(1+$F$20)^(YEARFRAC($J$59,$J153,3))/$G$20-O153/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD152,$J$59:$J152)*(1+$F$21)^(YEARFRAC($J$59,$J153,3))/$G$21-U153/$G$21*$G$20-O153/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ152,$J$59:$J152)*(1+$F$22)^(YEARFRAC($J$59,$J153,3))/$G$22-AA153/$G$22*$G$21-U153/$G$22*$G$20-O153/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J154)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R153,$J$59:$J153)*(1+$F$19)^(YEARFRAC($J$59,$J154,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X153,$J$59:$J153)*(1+$F$20)^(YEARFRAC($J$59,$J154,3))/$G$20-O154/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD153,$J$59:$J153)*(1+$F$21)^(YEARFRAC($J$59,$J154,3))/$G$21-U154/$G$21*$G$20-O154/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ153,$J$59:$J153)*(1+$F$22)^(YEARFRAC($J$59,$J154,3))/$G$22-AA154/$G$22*$G$21-U154/$G$22*$G$20-O154/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2029,"2029-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2029-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J155)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R154,$J$59:$J154)*(1+$F$19)^(YEARFRAC($J$59,$J155,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X154,$J$59:$J154)*(1+$F$20)^(YEARFRAC($J$59,$J155,3))/$G$20-O155/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD154,$J$59:$J154)*(1+$F$21)^(YEARFRAC($J$59,$J155,3))/$G$21-U155/$G$21*$G$20-O155/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ154,$J$59:$J154)*(1+$F$22)^(YEARFRAC($J$59,$J155,3))/$G$22-AA155/$G$22*$G$21-U155/$G$22*$G$20-O155/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J156)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R155,$J$59:$J155)*(1+$F$19)^(YEARFRAC($J$59,$J156,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X155,$J$59:$J155)*(1+$F$20)^(YEARFRAC($J$59,$J156,3))/$G$20-O156/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD155,$J$59:$J155)*(1+$F$21)^(YEARFRAC($J$59,$J156,3))/$G$21-U156/$G$21*$G$20-O156/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ155,$J$59:$J155)*(1+$F$22)^(YEARFRAC($J$59,$J156,3))/$G$22-AA156/$G$22*$G$21-U156/$G$22*$G$20-O156/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J157)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R156,$J$59:$J156)*(1+$F$19)^(YEARFRAC($J$59,$J157,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X156,$J$59:$J156)*(1+$F$20)^(YEARFRAC($J$59,$J157,3))/$G$20-O157/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD156,$J$59:$J156)*(1+$F$21)^(YEARFRAC($J$59,$J157,3))/$G$21-U157/$G$21*$G$20-O157/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ156,$J$59:$J156)*(1+$F$22)^(YEARFRAC($J$59,$J157,3))/$G$22-AA157/$G$22*$G$21-U157/$G$22*$G$20-O157/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J158)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R157,$J$59:$J157)*(1+$F$19)^(YEARFRAC($J$59,$J158,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X157,$J$59:$J157)*(1+$F$20)^(YEARFRAC($J$59,$J158,3))/$G$20-O158/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD157,$J$59:$J157)*(1+$F$21)^(YEARFRAC($J$59,$J158,3))/$G$21-U158/$G$21*$G$20-O158/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ157,$J$59:$J157)*(1+$F$22)^(YEARFRAC($J$59,$J158,3))/$G$22-AA158/$G$22*$G$21-U158/$G$22*$G$20-O158/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J159)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R158,$J$59:$J158)*(1+$F$19)^(YEARFRAC($J$59,$J159,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X158,$J$59:$J158)*(1+$F$20)^(YEARFRAC($J$59,$J159,3))/$G$20-O159/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD158,$J$59:$J158)*(1+$F$21)^(YEARFRAC($J$59,$J159,3))/$G$21-U159/$G$21*$G$20-O159/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ158,$J$59:$J158)*(1+$F$22)^(YEARFRAC($J$59,$J159,3))/$G$22-AA159/$G$22*$G$21-U159/$G$22*$G$20-O159/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J160)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R159,$J$59:$J159)*(1+$F$19)^(YEARFRAC($J$59,$J160,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X159,$J$59:$J159)*(1+$F$20)^(YEARFRAC($J$59,$J160,3))/$G$20-O160/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD159,$J$59:$J159)*(1+$F$21)^(YEARFRAC($J$59,$J160,3))/$G$21-U160/$G$21*$G$20-O160/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ159,$J$59:$J159)*(1+$F$22)^(YEARFRAC($J$59,$J160,3))/$G$22-AA160/$G$22*$G$21-U160/$G$22*$G$20-O160/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J161)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R160,$J$59:$J160)*(1+$F$19)^(YEARFRAC($J$59,$J161,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X160,$J$59:$J160)*(1+$F$20)^(YEARFRAC($J$59,$J161,3))/$G$20-O161/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD160,$J$59:$J160)*(1+$F$21)^(YEARFRAC($J$59,$J161,3))/$G$21-U161/$G$21*$G$20-O161/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ160,$J$59:$J160)*(1+$F$22)^(YEARFRAC($J$59,$J161,3))/$G$22-AA161/$G$22*$G$21-U161/$G$22*$G$20-O161/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J162)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R161,$J$59:$J161)*(1+$F$19)^(YEARFRAC($J$59,$J162,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X161,$J$59:$J161)*(1+$F$20)^(YEARFRAC($J$59,$J162,3))/$G$20-O162/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD161,$J$59:$J161)*(1+$F$21)^(YEARFRAC($J$59,$J162,3))/$G$21-U162/$G$21*$G$20-O162/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ161,$J$59:$J161)*(1+$F$22)^(YEARFRAC($J$59,$J162,3))/$G$22-AA162/$G$22*$G$21-U162/$G$22*$G$20-O162/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J163)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R162,$J$59:$J162)*(1+$F$19)^(YEARFRAC($J$59,$J163,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X162,$J$59:$J162)*(1+$F$20)^(YEARFRAC($J$59,$J163,3))/$G$20-O163/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD162,$J$59:$J162)*(1+$F$21)^(YEARFRAC($J$59,$J163,3))/$G$21-U163/$G$21*$G$20-O163/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ162,$J$59:$J162)*(1+$F$22)^(YEARFRAC($J$59,$J163,3))/$G$22-AA163/$G$22*$G$21-U163/$G$22*$G$20-O163/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J164)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R163,$J$59:$J163)*(1+$F$19)^(YEARFRAC($J$59,$J164,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X163,$J$59:$J163)*(1+$F$20)^(YEARFRAC($J$59,$J164,3))/$G$20-O164/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD163,$J$59:$J163)*(1+$F$21)^(YEARFRAC($J$59,$J164,3))/$G$21-U164/$G$21*$G$20-O164/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ163,$J$59:$J163)*(1+$F$22)^(YEARFRAC($J$59,$J164,3))/$G$22-AA164/$G$22*$G$21-U164/$G$22*$G$20-O164/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J165)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R164,$J$59:$J164)*(1+$F$19)^(YEARFRAC($J$59,$J165,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X164,$J$59:$J164)*(1+$F$20)^(YEARFRAC($J$59,$J165,3))/$G$20-O165/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD164,$J$59:$J164)*(1+$F$21)^(YEARFRAC($J$59,$J165,3))/$G$21-U165/$G$21*$G$20-O165/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ164,$J$59:$J164)*(1+$F$22)^(YEARFRAC($J$59,$J165,3))/$G$22-AA165/$G$22*$G$21-U165/$G$22*$G$20-O165/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J166)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R165,$J$59:$J165)*(1+$F$19)^(YEARFRAC($J$59,$J166,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X165,$J$59:$J165)*(1+$F$20)^(YEARFRAC($J$59,$J166,3))/$G$20-O166/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD165,$J$59:$J165)*(1+$F$21)^(YEARFRAC($J$59,$J166,3))/$G$21-U166/$G$21*$G$20-O166/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ165,$J$59:$J165)*(1+$F$22)^(YEARFRAC($J$59,$J166,3))/$G$22-AA166/$G$22*$G$21-U166/$G$22*$G$20-O166/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2030,"2030-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2030-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J167)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R166,$J$59:$J166)*(1+$F$19)^(YEARFRAC($J$59,$J167,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X166,$J$59:$J166)*(1+$F$20)^(YEARFRAC($J$59,$J167,3))/$G$20-O167/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD166,$J$59:$J166)*(1+$F$21)^(YEARFRAC($J$59,$J167,3))/$G$21-U167/$G$21*$G$20-O167/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ166,$J$59:$J166)*(1+$F$22)^(YEARFRAC($J$59,$J167,3))/$G$22-AA167/$G$22*$G$21-U167/$G$22*$G$20-O167/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J168)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R167,$J$59:$J167)*(1+$F$19)^(YEARFRAC($J$59,$J168,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X167,$J$59:$J167)*(1+$F$20)^(YEARFRAC($J$59,$J168,3))/$G$20-O168/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD167,$J$59:$J167)*(1+$F$21)^(YEARFRAC($J$59,$J168,3))/$G$21-U168/$G$21*$G$20-O168/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ167,$J$59:$J167)*(1+$F$22)^(YEARFRAC($J$59,$J168,3))/$G$22-AA168/$G$22*$G$21-U168/$G$22*$G$20-O168/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J169)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R168,$J$59:$J168)*(1+$F$19)^(YEARFRAC($J$59,$J169,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X168,$J$59:$J168)*(1+$F$20)^(YEARFRAC($J$59,$J169,3))/$G$20-O169/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD168,$J$59:$J168)*(1+$F$21)^(YEARFRAC($J$59,$J169,3))/$G$21-U169/$G$21*$G$20-O169/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ168,$J$59:$J168)*(1+$F$22)^(YEARFRAC($J$59,$J169,3))/$G$22-AA169/$G$22*$G$21-U169/$G$22*$G$20-O169/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J170)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R169,$J$59:$J169)*(1+$F$19)^(YEARFRAC($J$59,$J170,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X169,$J$59:$J169)*(1+$F$20)^(YEARFRAC($J$59,$J170,3))/$G$20-O170/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD169,$J$59:$J169)*(1+$F$21)^(YEARFRAC($J$59,$J170,3))/$G$21-U170/$G$21*$G$20-O170/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ169,$J$59:$J169)*(1+$F$22)^(YEARFRAC($J$59,$J170,3))/$G$22-AA170/$G$22*$G$21-U170/$G$22*$G$20-O170/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J171)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R170,$J$59:$J170)*(1+$F$19)^(YEARFRAC($J$59,$J171,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X170,$J$59:$J170)*(1+$F$20)^(YEARFRAC($J$59,$J171,3))/$G$20-O171/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD170,$J$59:$J170)*(1+$F$21)^(YEARFRAC($J$59,$J171,3))/$G$21-U171/$G$21*$G$20-O171/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ170,$J$59:$J170)*(1+$F$22)^(YEARFRAC($J$59,$J171,3))/$G$22-AA171/$G$22*$G$21-U171/$G$22*$G$20-O171/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J172)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R171,$J$59:$J171)*(1+$F$19)^(YEARFRAC($J$59,$J172,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X171,$J$59:$J171)*(1+$F$20)^(YEARFRAC($J$59,$J172,3))/$G$20-O172/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD171,$J$59:$J171)*(1+$F$21)^(YEARFRAC($J$59,$J172,3))/$G$21-U172/$G$21*$G$20-O172/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ171,$J$59:$J171)*(1+$F$22)^(YEARFRAC($J$59,$J172,3))/$G$22-AA172/$G$22*$G$21-U172/$G$22*$G$20-O172/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J173)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R172,$J$59:$J172)*(1+$F$19)^(YEARFRAC($J$59,$J173,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X172,$J$59:$J172)*(1+$F$20)^(YEARFRAC($J$59,$J173,3))/$G$20-O173/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD172,$J$59:$J172)*(1+$F$21)^(YEARFRAC($J$59,$J173,3))/$G$21-U173/$G$21*$G$20-O173/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ172,$J$59:$J172)*(1+$F$22)^(YEARFRAC($J$59,$J173,3))/$G$22-AA173/$G$22*$G$21-U173/$G$22*$G$20-O173/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J174)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R173,$J$59:$J173)*(1+$F$19)^(YEARFRAC($J$59,$J174,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X173,$J$59:$J173)*(1+$F$20)^(YEARFRAC($J$59,$J174,3))/$G$20-O174/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD173,$J$59:$J173)*(1+$F$21)^(YEARFRAC($J$59,$J174,3))/$G$21-U174/$G$21*$G$20-O174/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ173,$J$59:$J173)*(1+$F$22)^(YEARFRAC($J$59,$J174,3))/$G$22-AA174/$G$22*$G$21-U174/$G$22*$G$20-O174/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J175)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R174,$J$59:$J174)*(1+$F$19)^(YEARFRAC($J$59,$J175,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X174,$J$59:$J174)*(1+$F$20)^(YEARFRAC($J$59,$J175,3))/$G$20-O175/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD174,$J$59:$J174)*(1+$F$21)^(YEARFRAC($J$59,$J175,3))/$G$21-U175/$G$21*$G$20-O175/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ174,$J$59:$J174)*(1+$F$22)^(YEARFRAC($J$59,$J175,3))/$G$22-AA175/$G$22*$G$21-U175/$G$22*$G$20-O175/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J176)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R175,$J$59:$J175)*(1+$F$19)^(YEARFRAC($J$59,$J176,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X175,$J$59:$J175)*(1+$F$20)^(YEARFRAC($J$59,$J176,3))/$G$20-O176/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD175,$J$59:$J175)*(1+$F$21)^(YEARFRAC($J$59,$J176,3))/$G$21-U176/$G$21*$G$20-O176/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ175,$J$59:$J175)*(1+$F$22)^(YEARFRAC($J$59,$J176,3))/$G$22-AA176/$G$22*$G$21-U176/$G$22*$G$20-O176/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J177)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R176,$J$59:$J176)*(1+$F$19)^(YEARFRAC($J$59,$J177,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X176,$J$59:$J176)*(1+$F$20)^(YEARFRAC($J$59,$J177,3))/$G$20-O177/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD176,$J$59:$J176)*(1+$F$21)^(YEARFRAC($J$59,$J177,3))/$G$21-U177/$G$21*$G$20-O177/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ176,$J$59:$J176)*(1+$F$22)^(YEARFRAC($J$59,$J177,3))/$G$22-AA177/$G$22*$G$21-U177/$G$22*$G$20-O177/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J178)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R177,$J$59:$J177)*(1+$F$19)^(YEARFRAC($J$59,$J178,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X177,$J$59:$J177)*(1+$F$20)^(YEARFRAC($J$59,$J178,3))/$G$20-O178/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD177,$J$59:$J177)*(1+$F$21)^(YEARFRAC($J$59,$J178,3))/$G$21-U178/$G$21*$G$20-O178/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ177,$J$59:$J177)*(1+$F$22)^(YEARFRAC($J$59,$J178,3))/$G$22-AA178/$G$22*$G$21-U178/$G$22*$G$20-O178/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2031,"2031-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2031-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J179)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R178,$J$59:$J178)*(1+$F$19)^(YEARFRAC($J$59,$J179,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X178,$J$59:$J178)*(1+$F$20)^(YEARFRAC($J$59,$J179,3))/$G$20-O179/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD178,$J$59:$J178)*(1+$F$21)^(YEARFRAC($J$59,$J179,3))/$G$21-U179/$G$21*$G$20-O179/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ178,$J$59:$J178)*(1+$F$22)^(YEARFRAC($J$59,$J179,3))/$G$22-AA179/$G$22*$G$21-U179/$G$22*$G$20-O179/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2032,"2032-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2032-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J180)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R179,$J$59:$J179)*(1+$F$19)^(YEARFRAC($J$59,$J180,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X179,$J$59:$J179)*(1+$F$20)^(YEARFRAC($J$59,$J180,3))/$G$20-O180/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD179,$J$59:$J179)*(1+$F$21)^(YEARFRAC($J$59,$J180,3))/$G$21-U180/$G$21*$G$20-O180/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ179,$J$59:$J179)*(1+$F$22)^(YEARFRAC($J$59,$J180,3))/$G$22-AA180/$G$22*$G$21-U180/$G$22*$G$20-O180/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2032,"2032-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2032-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J181)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R180,$J$59:$J180)*(1+$F$19)^(YEARFRAC($J$59,$J181,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X180,$J$59:$J180)*(1+$F$20)^(YEARFRAC($J$59,$J181,3))/$G$20-O181/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD180,$J$59:$J180)*(1+$F$21)^(YEARFRAC($J$59,$J181,3))/$G$21-U181/$G$21*$G$20-O181/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ180,$J$59:$J180)*(1+$F$22)^(YEARFRAC($J$59,$J181,3))/$G$22-AA181/$G$22*$G$21-U181/$G$22*$G$20-O181/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2032,"2032-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2032-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J182)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R181,$J$59:$J181)*(1+$F$19)^(YEARFRAC($J$59,$J182,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X181,$J$59:$J181)*(1+$F$20)^(YEARFRAC($J$59,$J182,3))/$G$20-O182/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD181,$J$59:$J181)*(1+$F$21)^(YEARFRAC($J$59,$J182,3))/$G$21-U182/$G$21*$G$20-O182/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ181,$J$59:$J181)*(1+$F$22)^(YEARFRAC($J$59,$J182,3))/$G$22-AA182/$G$22*$G$21-U182/$G$22*$G$20-O182/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2032,"2032-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2032-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J183)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R182,$J$59:$J182)*(1+$F$19)^(YEARFRAC($J$59,$J183,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X182,$J$59:$J182)*(1+$F$20)^(YEARFRAC($J$59,$J183,3))/$G$20-O183/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD182,$J$59:$J182)*(1+$F$21)^(YEARFRAC($J$59,$J183,3))/$G$21-U183/$G$21*$G$20-O183/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ182,$J$59:$J182)*(1+$F$22)^(YEARFRAC($J$59,$J183,3))/$G$22-AA183/$G$22*$G$21-U183/$G$22*$G$20-O183/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2032,"2032-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2032-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J184)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R183,$J$59:$J183)*(1+$F$19)^(YEARFRAC($J$59,$J184,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X183,$J$59:$J183)*(1+$F$20)^(YEARFRAC($J$59,$J184,3))/$G$20-O184/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD183,$J$59:$J183)*(1+$F$21)^(YEARFRAC($J$59,$J184,3))/$G$21-U184/$G$21*$G$20-O184/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ183,$J$59:$J183)*(1+$F$22)^(YEARFRAC($J$59,$J184,3))/$G$22-AA184/$G$22*$G$21-U184/$G$22*$G$20-O184/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2032,"2032-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2032-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J185)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R184,$J$59:$J184)*(1+$F$19)^(YEARFRAC($J$59,$J185,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X184,$J$59:$J184)*(1+$F$20)^(YEARFRAC($J$59,$J185,3))/$G$20-O185/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD184,$J$59:$J184)*(1+$F$21)^(YEARFRAC($J$59,$J185,3))/$G$21-U185/$G$21*$G$20-O185/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ184,$J$59:$J184)*(1+$F$22)^(YEARFRAC($J$59,$J185,3))/$G$22-AA185/$G$22*$G$21-U185/$G$22*$G$20-O185/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2032,"2032-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2032-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J186)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R185,$J$59:$J185)*(1+$F$19)^(YEARFRAC($J$59,$J186,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X185,$J$59:$J185)*(1+$F$20)^(YEARFRAC($J$59,$J186,3))/$G$20-O186/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD185,$J$59:$J185)*(1+$F$21)^(YEARFRAC($J$59,$J186,3))/$G$21-U186/$G$21*$G$20-O186/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ185,$J$59:$J185)*(1+$F$22)^(YEARFRAC($J$59,$J186,3))/$G$22-AA186/$G$22*$G$21-U186/$G$22*$G$20-O186/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2032,"2032-08-31",{"$error":"#REF!"},{"$f":"(Q187+W187+AC187+AI187)-N187","v":{"$error":"#REF!"}},{"$f":"F187+G187","v":{"$error":"#REF!"}},null,"2032-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J187)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R186,$J$59:$J186)*(1+$F$19)^(YEARFRAC($J$59,$J187,3)))","v":{"$error":"#REF!"}},{"$f":"MIN(N187,O187)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"L187+Q187","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X186,$J$59:$J186)*(1+$F$20)^(YEARFRAC($J$59,$J187,3))/$G$20-O187/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(T187,U187)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD186,$J$59:$J186)*(1+$F$21)^(YEARFRAC($J$59,$J187,3))/$G$21-U187/$G$21*$G$20-O187/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(Z187,AA187)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ186,$J$59:$J186)*(1+$F$22)^(YEARFRAC($J$59,$J187,3))/$G$22-AA187/$G$22*$G$21-U187/$G$22*$G$20-O187/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(AF187,AG187)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"YEAR(E188)","v":2032},"2032-09-30",{"$f":"K188","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"E188","v":"2032-09-30"},{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J188)","v":{"$error":"#REF!"}},{"$f":"IF(K188<0,K188,0)","v":{"$error":"#REF!"}},{"$f":"IF(K188>0,K188*$H$24,0)","v":{"$error":"#REF!"}},{"$f":"IF(K188>0,K188-M188,0)","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$19,R$59:R187,$J$59:$J187)*(1+$F$19)^(YEARFRAC($J$59,$J188,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"N188-P188","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$20,X$59:X187,$J$59:$J187)*(1+$F$20)^(YEARFRAC($J$59,$J188,3))/$G$20-O188/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"T188-V188","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD187,$J$59:$J187)*(1+$F$21)^(YEARFRAC($J$59,$J188,3))/$G$21-U188/$G$21*$G$20-O188/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"Z188-AB188","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ187,$J$59:$J187)*(1+$F$22)^(YEARFRAC($J$59,$J188,3))/$G$22-AA188/$G$22*$G$21-U188/$G$22*$G$20-O188/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2032,"2032-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2032-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J189)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R188,$J$59:$J188)*(1+$F$19)^(YEARFRAC($J$59,$J189,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,P189*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X188,$J$59:$J188)*(1+$F$20)^(YEARFRAC($J$59,$J189,3))/$G$20-O189/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,V189*$G$20)","v":{"$error":"#REF!"}},{"$f":"R189+W189","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD188,$J$59:$J188)*(1+$F$21)^(YEARFRAC($J$59,$J189,3))/$G$21-U189/$G$21*$G$20-O189/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AB189*$G$21)","v":{"$error":"#REF!"}},{"$f":"X189+AC189","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ188,$J$59:$J188)*(1+$F$22)^(YEARFRAC($J$59,$J189,3))/$G$22-AA189/$G$22*$G$21-U189/$G$22*$G$20-O189/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AH189*$G$22)","v":{"$error":"#REF!"}},{"$f":"AD189+AI189","v":{"$error":"#REF!"}}]
[null,null,null,2032,"2032-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2032-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J190)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R189,$J$59:$J189)*(1+$F$19)^(YEARFRAC($J$59,$J190,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X189,$J$59:$J189)*(1+$F$20)^(YEARFRAC($J$59,$J190,3))/$G$20-O190/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD189,$J$59:$J189)*(1+$F$21)^(YEARFRAC($J$59,$J190,3))/$G$21-U190/$G$21*$G$20-O190/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ189,$J$59:$J189)*(1+$F$22)^(YEARFRAC($J$59,$J190,3))/$G$22-AA190/$G$22*$G$21-U190/$G$22*$G$20-O190/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2032,"2032-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2032-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J191)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R190,$J$59:$J190)*(1+$F$19)^(YEARFRAC($J$59,$J191,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X190,$J$59:$J190)*(1+$F$20)^(YEARFRAC($J$59,$J191,3))/$G$20-O191/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD190,$J$59:$J190)*(1+$F$21)^(YEARFRAC($J$59,$J191,3))/$G$21-U191/$G$21*$G$20-O191/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ190,$J$59:$J190)*(1+$F$22)^(YEARFRAC($J$59,$J191,3))/$G$22-AA191/$G$22*$G$21-U191/$G$22*$G$20-O191/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J192)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R191,$J$59:$J191)*(1+$F$19)^(YEARFRAC($J$59,$J192,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X191,$J$59:$J191)*(1+$F$20)^(YEARFRAC($J$59,$J192,3))/$G$20-O192/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD191,$J$59:$J191)*(1+$F$21)^(YEARFRAC($J$59,$J192,3))/$G$21-U192/$G$21*$G$20-O192/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ191,$J$59:$J191)*(1+$F$22)^(YEARFRAC($J$59,$J192,3))/$G$22-AA192/$G$22*$G$21-U192/$G$22*$G$20-O192/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J193)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R192,$J$59:$J192)*(1+$F$19)^(YEARFRAC($J$59,$J193,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X192,$J$59:$J192)*(1+$F$20)^(YEARFRAC($J$59,$J193,3))/$G$20-O193/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD192,$J$59:$J192)*(1+$F$21)^(YEARFRAC($J$59,$J193,3))/$G$21-U193/$G$21*$G$20-O193/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ192,$J$59:$J192)*(1+$F$22)^(YEARFRAC($J$59,$J193,3))/$G$22-AA193/$G$22*$G$21-U193/$G$22*$G$20-O193/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J194)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R193,$J$59:$J193)*(1+$F$19)^(YEARFRAC($J$59,$J194,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X193,$J$59:$J193)*(1+$F$20)^(YEARFRAC($J$59,$J194,3))/$G$20-O194/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD193,$J$59:$J193)*(1+$F$21)^(YEARFRAC($J$59,$J194,3))/$G$21-U194/$G$21*$G$20-O194/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ193,$J$59:$J193)*(1+$F$22)^(YEARFRAC($J$59,$J194,3))/$G$22-AA194/$G$22*$G$21-U194/$G$22*$G$20-O194/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J195)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R194,$J$59:$J194)*(1+$F$19)^(YEARFRAC($J$59,$J195,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X194,$J$59:$J194)*(1+$F$20)^(YEARFRAC($J$59,$J195,3))/$G$20-O195/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD194,$J$59:$J194)*(1+$F$21)^(YEARFRAC($J$59,$J195,3))/$G$21-U195/$G$21*$G$20-O195/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ194,$J$59:$J194)*(1+$F$22)^(YEARFRAC($J$59,$J195,3))/$G$22-AA195/$G$22*$G$21-U195/$G$22*$G$20-O195/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J196)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R195,$J$59:$J195)*(1+$F$19)^(YEARFRAC($J$59,$J196,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X195,$J$59:$J195)*(1+$F$20)^(YEARFRAC($J$59,$J196,3))/$G$20-O196/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD195,$J$59:$J195)*(1+$F$21)^(YEARFRAC($J$59,$J196,3))/$G$21-U196/$G$21*$G$20-O196/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ195,$J$59:$J195)*(1+$F$22)^(YEARFRAC($J$59,$J196,3))/$G$22-AA196/$G$22*$G$21-U196/$G$22*$G$20-O196/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J197)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R196,$J$59:$J196)*(1+$F$19)^(YEARFRAC($J$59,$J197,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X196,$J$59:$J196)*(1+$F$20)^(YEARFRAC($J$59,$J197,3))/$G$20-O197/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD196,$J$59:$J196)*(1+$F$21)^(YEARFRAC($J$59,$J197,3))/$G$21-U197/$G$21*$G$20-O197/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ196,$J$59:$J196)*(1+$F$22)^(YEARFRAC($J$59,$J197,3))/$G$22-AA197/$G$22*$G$21-U197/$G$22*$G$20-O197/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J198)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R197,$J$59:$J197)*(1+$F$19)^(YEARFRAC($J$59,$J198,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X197,$J$59:$J197)*(1+$F$20)^(YEARFRAC($J$59,$J198,3))/$G$20-O198/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD197,$J$59:$J197)*(1+$F$21)^(YEARFRAC($J$59,$J198,3))/$G$21-U198/$G$21*$G$20-O198/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ197,$J$59:$J197)*(1+$F$22)^(YEARFRAC($J$59,$J198,3))/$G$22-AA198/$G$22*$G$21-U198/$G$22*$G$20-O198/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J199)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R198,$J$59:$J198)*(1+$F$19)^(YEARFRAC($J$59,$J199,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X198,$J$59:$J198)*(1+$F$20)^(YEARFRAC($J$59,$J199,3))/$G$20-O199/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD198,$J$59:$J198)*(1+$F$21)^(YEARFRAC($J$59,$J199,3))/$G$21-U199/$G$21*$G$20-O199/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ198,$J$59:$J198)*(1+$F$22)^(YEARFRAC($J$59,$J199,3))/$G$22-AA199/$G$22*$G$21-U199/$G$22*$G$20-O199/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J200)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R199,$J$59:$J199)*(1+$F$19)^(YEARFRAC($J$59,$J200,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X199,$J$59:$J199)*(1+$F$20)^(YEARFRAC($J$59,$J200,3))/$G$20-O200/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD199,$J$59:$J199)*(1+$F$21)^(YEARFRAC($J$59,$J200,3))/$G$21-U200/$G$21*$G$20-O200/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ199,$J$59:$J199)*(1+$F$22)^(YEARFRAC($J$59,$J200,3))/$G$22-AA200/$G$22*$G$21-U200/$G$22*$G$20-O200/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J201)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R200,$J$59:$J200)*(1+$F$19)^(YEARFRAC($J$59,$J201,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X200,$J$59:$J200)*(1+$F$20)^(YEARFRAC($J$59,$J201,3))/$G$20-O201/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD200,$J$59:$J200)*(1+$F$21)^(YEARFRAC($J$59,$J201,3))/$G$21-U201/$G$21*$G$20-O201/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ200,$J$59:$J200)*(1+$F$22)^(YEARFRAC($J$59,$J201,3))/$G$22-AA201/$G$22*$G$21-U201/$G$22*$G$20-O201/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J202)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R201,$J$59:$J201)*(1+$F$19)^(YEARFRAC($J$59,$J202,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X201,$J$59:$J201)*(1+$F$20)^(YEARFRAC($J$59,$J202,3))/$G$20-O202/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD201,$J$59:$J201)*(1+$F$21)^(YEARFRAC($J$59,$J202,3))/$G$21-U202/$G$21*$G$20-O202/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ201,$J$59:$J201)*(1+$F$22)^(YEARFRAC($J$59,$J202,3))/$G$22-AA202/$G$22*$G$21-U202/$G$22*$G$20-O202/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2033,"2033-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2033-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J203)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R202,$J$59:$J202)*(1+$F$19)^(YEARFRAC($J$59,$J203,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X202,$J$59:$J202)*(1+$F$20)^(YEARFRAC($J$59,$J203,3))/$G$20-O203/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD202,$J$59:$J202)*(1+$F$21)^(YEARFRAC($J$59,$J203,3))/$G$21-U203/$G$21*$G$20-O203/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ202,$J$59:$J202)*(1+$F$22)^(YEARFRAC($J$59,$J203,3))/$G$22-AA203/$G$22*$G$21-U203/$G$22*$G$20-O203/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J204)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R203,$J$59:$J203)*(1+$F$19)^(YEARFRAC($J$59,$J204,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X203,$J$59:$J203)*(1+$F$20)^(YEARFRAC($J$59,$J204,3))/$G$20-O204/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD203,$J$59:$J203)*(1+$F$21)^(YEARFRAC($J$59,$J204,3))/$G$21-U204/$G$21*$G$20-O204/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ203,$J$59:$J203)*(1+$F$22)^(YEARFRAC($J$59,$J204,3))/$G$22-AA204/$G$22*$G$21-U204/$G$22*$G$20-O204/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J205)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R204,$J$59:$J204)*(1+$F$19)^(YEARFRAC($J$59,$J205,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X204,$J$59:$J204)*(1+$F$20)^(YEARFRAC($J$59,$J205,3))/$G$20-O205/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD204,$J$59:$J204)*(1+$F$21)^(YEARFRAC($J$59,$J205,3))/$G$21-U205/$G$21*$G$20-O205/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ204,$J$59:$J204)*(1+$F$22)^(YEARFRAC($J$59,$J205,3))/$G$22-AA205/$G$22*$G$21-U205/$G$22*$G$20-O205/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J206)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R205,$J$59:$J205)*(1+$F$19)^(YEARFRAC($J$59,$J206,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X205,$J$59:$J205)*(1+$F$20)^(YEARFRAC($J$59,$J206,3))/$G$20-O206/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD205,$J$59:$J205)*(1+$F$21)^(YEARFRAC($J$59,$J206,3))/$G$21-U206/$G$21*$G$20-O206/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ205,$J$59:$J205)*(1+$F$22)^(YEARFRAC($J$59,$J206,3))/$G$22-AA206/$G$22*$G$21-U206/$G$22*$G$20-O206/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J207)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R206,$J$59:$J206)*(1+$F$19)^(YEARFRAC($J$59,$J207,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X206,$J$59:$J206)*(1+$F$20)^(YEARFRAC($J$59,$J207,3))/$G$20-O207/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD206,$J$59:$J206)*(1+$F$21)^(YEARFRAC($J$59,$J207,3))/$G$21-U207/$G$21*$G$20-O207/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ206,$J$59:$J206)*(1+$F$22)^(YEARFRAC($J$59,$J207,3))/$G$22-AA207/$G$22*$G$21-U207/$G$22*$G$20-O207/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J208)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R207,$J$59:$J207)*(1+$F$19)^(YEARFRAC($J$59,$J208,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X207,$J$59:$J207)*(1+$F$20)^(YEARFRAC($J$59,$J208,3))/$G$20-O208/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD207,$J$59:$J207)*(1+$F$21)^(YEARFRAC($J$59,$J208,3))/$G$21-U208/$G$21*$G$20-O208/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ207,$J$59:$J207)*(1+$F$22)^(YEARFRAC($J$59,$J208,3))/$G$22-AA208/$G$22*$G$21-U208/$G$22*$G$20-O208/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J209)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R208,$J$59:$J208)*(1+$F$19)^(YEARFRAC($J$59,$J209,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X208,$J$59:$J208)*(1+$F$20)^(YEARFRAC($J$59,$J209,3))/$G$20-O209/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD208,$J$59:$J208)*(1+$F$21)^(YEARFRAC($J$59,$J209,3))/$G$21-U209/$G$21*$G$20-O209/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ208,$J$59:$J208)*(1+$F$22)^(YEARFRAC($J$59,$J209,3))/$G$22-AA209/$G$22*$G$21-U209/$G$22*$G$20-O209/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J210)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R209,$J$59:$J209)*(1+$F$19)^(YEARFRAC($J$59,$J210,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X209,$J$59:$J209)*(1+$F$20)^(YEARFRAC($J$59,$J210,3))/$G$20-O210/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD209,$J$59:$J209)*(1+$F$21)^(YEARFRAC($J$59,$J210,3))/$G$21-U210/$G$21*$G$20-O210/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ209,$J$59:$J209)*(1+$F$22)^(YEARFRAC($J$59,$J210,3))/$G$22-AA210/$G$22*$G$21-U210/$G$22*$G$20-O210/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J211)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R210,$J$59:$J210)*(1+$F$19)^(YEARFRAC($J$59,$J211,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X210,$J$59:$J210)*(1+$F$20)^(YEARFRAC($J$59,$J211,3))/$G$20-O211/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD210,$J$59:$J210)*(1+$F$21)^(YEARFRAC($J$59,$J211,3))/$G$21-U211/$G$21*$G$20-O211/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ210,$J$59:$J210)*(1+$F$22)^(YEARFRAC($J$59,$J211,3))/$G$22-AA211/$G$22*$G$21-U211/$G$22*$G$20-O211/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J212)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R211,$J$59:$J211)*(1+$F$19)^(YEARFRAC($J$59,$J212,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X211,$J$59:$J211)*(1+$F$20)^(YEARFRAC($J$59,$J212,3))/$G$20-O212/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD211,$J$59:$J211)*(1+$F$21)^(YEARFRAC($J$59,$J212,3))/$G$21-U212/$G$21*$G$20-O212/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ211,$J$59:$J211)*(1+$F$22)^(YEARFRAC($J$59,$J212,3))/$G$22-AA212/$G$22*$G$21-U212/$G$22*$G$20-O212/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J213)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R212,$J$59:$J212)*(1+$F$19)^(YEARFRAC($J$59,$J213,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X212,$J$59:$J212)*(1+$F$20)^(YEARFRAC($J$59,$J213,3))/$G$20-O213/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD212,$J$59:$J212)*(1+$F$21)^(YEARFRAC($J$59,$J213,3))/$G$21-U213/$G$21*$G$20-O213/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ212,$J$59:$J212)*(1+$F$22)^(YEARFRAC($J$59,$J213,3))/$G$22-AA213/$G$22*$G$21-U213/$G$22*$G$20-O213/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J214)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R213,$J$59:$J213)*(1+$F$19)^(YEARFRAC($J$59,$J214,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X213,$J$59:$J213)*(1+$F$20)^(YEARFRAC($J$59,$J214,3))/$G$20-O214/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD213,$J$59:$J213)*(1+$F$21)^(YEARFRAC($J$59,$J214,3))/$G$21-U214/$G$21*$G$20-O214/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ213,$J$59:$J213)*(1+$F$22)^(YEARFRAC($J$59,$J214,3))/$G$22-AA214/$G$22*$G$21-U214/$G$22*$G$20-O214/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2034,"2034-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2034-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J215)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R214,$J$59:$J214)*(1+$F$19)^(YEARFRAC($J$59,$J215,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X214,$J$59:$J214)*(1+$F$20)^(YEARFRAC($J$59,$J215,3))/$G$20-O215/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD214,$J$59:$J214)*(1+$F$21)^(YEARFRAC($J$59,$J215,3))/$G$21-U215/$G$21*$G$20-O215/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ214,$J$59:$J214)*(1+$F$22)^(YEARFRAC($J$59,$J215,3))/$G$22-AA215/$G$22*$G$21-U215/$G$22*$G$20-O215/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J216)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R215,$J$59:$J215)*(1+$F$19)^(YEARFRAC($J$59,$J216,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X215,$J$59:$J215)*(1+$F$20)^(YEARFRAC($J$59,$J216,3))/$G$20-O216/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD215,$J$59:$J215)*(1+$F$21)^(YEARFRAC($J$59,$J216,3))/$G$21-U216/$G$21*$G$20-O216/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ215,$J$59:$J215)*(1+$F$22)^(YEARFRAC($J$59,$J216,3))/$G$22-AA216/$G$22*$G$21-U216/$G$22*$G$20-O216/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J217)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R216,$J$59:$J216)*(1+$F$19)^(YEARFRAC($J$59,$J217,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X216,$J$59:$J216)*(1+$F$20)^(YEARFRAC($J$59,$J217,3))/$G$20-O217/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD216,$J$59:$J216)*(1+$F$21)^(YEARFRAC($J$59,$J217,3))/$G$21-U217/$G$21*$G$20-O217/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ216,$J$59:$J216)*(1+$F$22)^(YEARFRAC($J$59,$J217,3))/$G$22-AA217/$G$22*$G$21-U217/$G$22*$G$20-O217/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J218)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R217,$J$59:$J217)*(1+$F$19)^(YEARFRAC($J$59,$J218,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X217,$J$59:$J217)*(1+$F$20)^(YEARFRAC($J$59,$J218,3))/$G$20-O218/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD217,$J$59:$J217)*(1+$F$21)^(YEARFRAC($J$59,$J218,3))/$G$21-U218/$G$21*$G$20-O218/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ217,$J$59:$J217)*(1+$F$22)^(YEARFRAC($J$59,$J218,3))/$G$22-AA218/$G$22*$G$21-U218/$G$22*$G$20-O218/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J219)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R218,$J$59:$J218)*(1+$F$19)^(YEARFRAC($J$59,$J219,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X218,$J$59:$J218)*(1+$F$20)^(YEARFRAC($J$59,$J219,3))/$G$20-O219/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD218,$J$59:$J218)*(1+$F$21)^(YEARFRAC($J$59,$J219,3))/$G$21-U219/$G$21*$G$20-O219/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ218,$J$59:$J218)*(1+$F$22)^(YEARFRAC($J$59,$J219,3))/$G$22-AA219/$G$22*$G$21-U219/$G$22*$G$20-O219/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J220)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R219,$J$59:$J219)*(1+$F$19)^(YEARFRAC($J$59,$J220,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X219,$J$59:$J219)*(1+$F$20)^(YEARFRAC($J$59,$J220,3))/$G$20-O220/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD219,$J$59:$J219)*(1+$F$21)^(YEARFRAC($J$59,$J220,3))/$G$21-U220/$G$21*$G$20-O220/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ219,$J$59:$J219)*(1+$F$22)^(YEARFRAC($J$59,$J220,3))/$G$22-AA220/$G$22*$G$21-U220/$G$22*$G$20-O220/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J221)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R220,$J$59:$J220)*(1+$F$19)^(YEARFRAC($J$59,$J221,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X220,$J$59:$J220)*(1+$F$20)^(YEARFRAC($J$59,$J221,3))/$G$20-O221/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD220,$J$59:$J220)*(1+$F$21)^(YEARFRAC($J$59,$J221,3))/$G$21-U221/$G$21*$G$20-O221/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ220,$J$59:$J220)*(1+$F$22)^(YEARFRAC($J$59,$J221,3))/$G$22-AA221/$G$22*$G$21-U221/$G$22*$G$20-O221/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J222)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R221,$J$59:$J221)*(1+$F$19)^(YEARFRAC($J$59,$J222,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X221,$J$59:$J221)*(1+$F$20)^(YEARFRAC($J$59,$J222,3))/$G$20-O222/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD221,$J$59:$J221)*(1+$F$21)^(YEARFRAC($J$59,$J222,3))/$G$21-U222/$G$21*$G$20-O222/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ221,$J$59:$J221)*(1+$F$22)^(YEARFRAC($J$59,$J222,3))/$G$22-AA222/$G$22*$G$21-U222/$G$22*$G$20-O222/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J223)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R222,$J$59:$J222)*(1+$F$19)^(YEARFRAC($J$59,$J223,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X222,$J$59:$J222)*(1+$F$20)^(YEARFRAC($J$59,$J223,3))/$G$20-O223/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD222,$J$59:$J222)*(1+$F$21)^(YEARFRAC($J$59,$J223,3))/$G$21-U223/$G$21*$G$20-O223/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ222,$J$59:$J222)*(1+$F$22)^(YEARFRAC($J$59,$J223,3))/$G$22-AA223/$G$22*$G$21-U223/$G$22*$G$20-O223/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J224)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R223,$J$59:$J223)*(1+$F$19)^(YEARFRAC($J$59,$J224,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X223,$J$59:$J223)*(1+$F$20)^(YEARFRAC($J$59,$J224,3))/$G$20-O224/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD223,$J$59:$J223)*(1+$F$21)^(YEARFRAC($J$59,$J224,3))/$G$21-U224/$G$21*$G$20-O224/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ223,$J$59:$J223)*(1+$F$22)^(YEARFRAC($J$59,$J224,3))/$G$22-AA224/$G$22*$G$21-U224/$G$22*$G$20-O224/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J225)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R224,$J$59:$J224)*(1+$F$19)^(YEARFRAC($J$59,$J225,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X224,$J$59:$J224)*(1+$F$20)^(YEARFRAC($J$59,$J225,3))/$G$20-O225/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD224,$J$59:$J224)*(1+$F$21)^(YEARFRAC($J$59,$J225,3))/$G$21-U225/$G$21*$G$20-O225/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ224,$J$59:$J224)*(1+$F$22)^(YEARFRAC($J$59,$J225,3))/$G$22-AA225/$G$22*$G$21-U225/$G$22*$G$20-O225/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J226)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R225,$J$59:$J225)*(1+$F$19)^(YEARFRAC($J$59,$J226,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X225,$J$59:$J225)*(1+$F$20)^(YEARFRAC($J$59,$J226,3))/$G$20-O226/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD225,$J$59:$J225)*(1+$F$21)^(YEARFRAC($J$59,$J226,3))/$G$21-U226/$G$21*$G$20-O226/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ225,$J$59:$J225)*(1+$F$22)^(YEARFRAC($J$59,$J226,3))/$G$22-AA226/$G$22*$G$21-U226/$G$22*$G$20-O226/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2035,"2035-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2035-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J227)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R226,$J$59:$J226)*(1+$F$19)^(YEARFRAC($J$59,$J227,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X226,$J$59:$J226)*(1+$F$20)^(YEARFRAC($J$59,$J227,3))/$G$20-O227/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD226,$J$59:$J226)*(1+$F$21)^(YEARFRAC($J$59,$J227,3))/$G$21-U227/$G$21*$G$20-O227/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ226,$J$59:$J226)*(1+$F$22)^(YEARFRAC($J$59,$J227,3))/$G$22-AA227/$G$22*$G$21-U227/$G$22*$G$20-O227/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J228)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R227,$J$59:$J227)*(1+$F$19)^(YEARFRAC($J$59,$J228,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X227,$J$59:$J227)*(1+$F$20)^(YEARFRAC($J$59,$J228,3))/$G$20-O228/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD227,$J$59:$J227)*(1+$F$21)^(YEARFRAC($J$59,$J228,3))/$G$21-U228/$G$21*$G$20-O228/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ227,$J$59:$J227)*(1+$F$22)^(YEARFRAC($J$59,$J228,3))/$G$22-AA228/$G$22*$G$21-U228/$G$22*$G$20-O228/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J229)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R228,$J$59:$J228)*(1+$F$19)^(YEARFRAC($J$59,$J229,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X228,$J$59:$J228)*(1+$F$20)^(YEARFRAC($J$59,$J229,3))/$G$20-O229/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD228,$J$59:$J228)*(1+$F$21)^(YEARFRAC($J$59,$J229,3))/$G$21-U229/$G$21*$G$20-O229/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ228,$J$59:$J228)*(1+$F$22)^(YEARFRAC($J$59,$J229,3))/$G$22-AA229/$G$22*$G$21-U229/$G$22*$G$20-O229/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J230)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R229,$J$59:$J229)*(1+$F$19)^(YEARFRAC($J$59,$J230,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X229,$J$59:$J229)*(1+$F$20)^(YEARFRAC($J$59,$J230,3))/$G$20-O230/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD229,$J$59:$J229)*(1+$F$21)^(YEARFRAC($J$59,$J230,3))/$G$21-U230/$G$21*$G$20-O230/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ229,$J$59:$J229)*(1+$F$22)^(YEARFRAC($J$59,$J230,3))/$G$22-AA230/$G$22*$G$21-U230/$G$22*$G$20-O230/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J231)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R230,$J$59:$J230)*(1+$F$19)^(YEARFRAC($J$59,$J231,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X230,$J$59:$J230)*(1+$F$20)^(YEARFRAC($J$59,$J231,3))/$G$20-O231/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD230,$J$59:$J230)*(1+$F$21)^(YEARFRAC($J$59,$J231,3))/$G$21-U231/$G$21*$G$20-O231/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ230,$J$59:$J230)*(1+$F$22)^(YEARFRAC($J$59,$J231,3))/$G$22-AA231/$G$22*$G$21-U231/$G$22*$G$20-O231/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J232)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R231,$J$59:$J231)*(1+$F$19)^(YEARFRAC($J$59,$J232,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X231,$J$59:$J231)*(1+$F$20)^(YEARFRAC($J$59,$J232,3))/$G$20-O232/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD231,$J$59:$J231)*(1+$F$21)^(YEARFRAC($J$59,$J232,3))/$G$21-U232/$G$21*$G$20-O232/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ231,$J$59:$J231)*(1+$F$22)^(YEARFRAC($J$59,$J232,3))/$G$22-AA232/$G$22*$G$21-U232/$G$22*$G$20-O232/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J233)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R232,$J$59:$J232)*(1+$F$19)^(YEARFRAC($J$59,$J233,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X232,$J$59:$J232)*(1+$F$20)^(YEARFRAC($J$59,$J233,3))/$G$20-O233/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD232,$J$59:$J232)*(1+$F$21)^(YEARFRAC($J$59,$J233,3))/$G$21-U233/$G$21*$G$20-O233/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ232,$J$59:$J232)*(1+$F$22)^(YEARFRAC($J$59,$J233,3))/$G$22-AA233/$G$22*$G$21-U233/$G$22*$G$20-O233/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J234)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R233,$J$59:$J233)*(1+$F$19)^(YEARFRAC($J$59,$J234,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X233,$J$59:$J233)*(1+$F$20)^(YEARFRAC($J$59,$J234,3))/$G$20-O234/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD233,$J$59:$J233)*(1+$F$21)^(YEARFRAC($J$59,$J234,3))/$G$21-U234/$G$21*$G$20-O234/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ233,$J$59:$J233)*(1+$F$22)^(YEARFRAC($J$59,$J234,3))/$G$22-AA234/$G$22*$G$21-U234/$G$22*$G$20-O234/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J235)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R234,$J$59:$J234)*(1+$F$19)^(YEARFRAC($J$59,$J235,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X234,$J$59:$J234)*(1+$F$20)^(YEARFRAC($J$59,$J235,3))/$G$20-O235/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD234,$J$59:$J234)*(1+$F$21)^(YEARFRAC($J$59,$J235,3))/$G$21-U235/$G$21*$G$20-O235/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ234,$J$59:$J234)*(1+$F$22)^(YEARFRAC($J$59,$J235,3))/$G$22-AA235/$G$22*$G$21-U235/$G$22*$G$20-O235/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J236)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R235,$J$59:$J235)*(1+$F$19)^(YEARFRAC($J$59,$J236,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X235,$J$59:$J235)*(1+$F$20)^(YEARFRAC($J$59,$J236,3))/$G$20-O236/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD235,$J$59:$J235)*(1+$F$21)^(YEARFRAC($J$59,$J236,3))/$G$21-U236/$G$21*$G$20-O236/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ235,$J$59:$J235)*(1+$F$22)^(YEARFRAC($J$59,$J236,3))/$G$22-AA236/$G$22*$G$21-U236/$G$22*$G$20-O236/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J237)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R236,$J$59:$J236)*(1+$F$19)^(YEARFRAC($J$59,$J237,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X236,$J$59:$J236)*(1+$F$20)^(YEARFRAC($J$59,$J237,3))/$G$20-O237/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD236,$J$59:$J236)*(1+$F$21)^(YEARFRAC($J$59,$J237,3))/$G$21-U237/$G$21*$G$20-O237/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ236,$J$59:$J236)*(1+$F$22)^(YEARFRAC($J$59,$J237,3))/$G$22-AA237/$G$22*$G$21-U237/$G$22*$G$20-O237/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J238)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R237,$J$59:$J237)*(1+$F$19)^(YEARFRAC($J$59,$J238,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X237,$J$59:$J237)*(1+$F$20)^(YEARFRAC($J$59,$J238,3))/$G$20-O238/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD237,$J$59:$J237)*(1+$F$21)^(YEARFRAC($J$59,$J238,3))/$G$21-U238/$G$21*$G$20-O238/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ237,$J$59:$J237)*(1+$F$22)^(YEARFRAC($J$59,$J238,3))/$G$22-AA238/$G$22*$G$21-U238/$G$22*$G$20-O238/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2036,"2036-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2036-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J239)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R238,$J$59:$J238)*(1+$F$19)^(YEARFRAC($J$59,$J239,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X238,$J$59:$J238)*(1+$F$20)^(YEARFRAC($J$59,$J239,3))/$G$20-O239/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD238,$J$59:$J238)*(1+$F$21)^(YEARFRAC($J$59,$J239,3))/$G$21-U239/$G$21*$G$20-O239/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ238,$J$59:$J238)*(1+$F$22)^(YEARFRAC($J$59,$J239,3))/$G$22-AA239/$G$22*$G$21-U239/$G$22*$G$20-O239/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2037-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J240)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R239,$J$59:$J239)*(1+$F$19)^(YEARFRAC($J$59,$J240,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X239,$J$59:$J239)*(1+$F$20)^(YEARFRAC($J$59,$J240,3))/$G$20-O240/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD239,$J$59:$J239)*(1+$F$21)^(YEARFRAC($J$59,$J240,3))/$G$21-U240/$G$21*$G$20-O240/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ239,$J$59:$J239)*(1+$F$22)^(YEARFRAC($J$59,$J240,3))/$G$22-AA240/$G$22*$G$21-U240/$G$22*$G$20-O240/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2037-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J241)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R240,$J$59:$J240)*(1+$F$19)^(YEARFRAC($J$59,$J241,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X240,$J$59:$J240)*(1+$F$20)^(YEARFRAC($J$59,$J241,3))/$G$20-O241/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD240,$J$59:$J240)*(1+$F$21)^(YEARFRAC($J$59,$J241,3))/$G$21-U241/$G$21*$G$20-O241/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ240,$J$59:$J240)*(1+$F$22)^(YEARFRAC($J$59,$J241,3))/$G$22-AA241/$G$22*$G$21-U241/$G$22*$G$20-O241/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2037-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J242)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R241,$J$59:$J241)*(1+$F$19)^(YEARFRAC($J$59,$J242,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X241,$J$59:$J241)*(1+$F$20)^(YEARFRAC($J$59,$J242,3))/$G$20-O242/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD241,$J$59:$J241)*(1+$F$21)^(YEARFRAC($J$59,$J242,3))/$G$21-U242/$G$21*$G$20-O242/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ241,$J$59:$J241)*(1+$F$22)^(YEARFRAC($J$59,$J242,3))/$G$22-AA242/$G$22*$G$21-U242/$G$22*$G$20-O242/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2037-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J243)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R242,$J$59:$J242)*(1+$F$19)^(YEARFRAC($J$59,$J243,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X242,$J$59:$J242)*(1+$F$20)^(YEARFRAC($J$59,$J243,3))/$G$20-O243/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD242,$J$59:$J242)*(1+$F$21)^(YEARFRAC($J$59,$J243,3))/$G$21-U243/$G$21*$G$20-O243/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ242,$J$59:$J242)*(1+$F$22)^(YEARFRAC($J$59,$J243,3))/$G$22-AA243/$G$22*$G$21-U243/$G$22*$G$20-O243/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2037-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J244)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R243,$J$59:$J243)*(1+$F$19)^(YEARFRAC($J$59,$J244,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X243,$J$59:$J243)*(1+$F$20)^(YEARFRAC($J$59,$J244,3))/$G$20-O244/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD243,$J$59:$J243)*(1+$F$21)^(YEARFRAC($J$59,$J244,3))/$G$21-U244/$G$21*$G$20-O244/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ243,$J$59:$J243)*(1+$F$22)^(YEARFRAC($J$59,$J244,3))/$G$22-AA244/$G$22*$G$21-U244/$G$22*$G$20-O244/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2037-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J245)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R244,$J$59:$J244)*(1+$F$19)^(YEARFRAC($J$59,$J245,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X244,$J$59:$J244)*(1+$F$20)^(YEARFRAC($J$59,$J245,3))/$G$20-O245/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD244,$J$59:$J244)*(1+$F$21)^(YEARFRAC($J$59,$J245,3))/$G$21-U245/$G$21*$G$20-O245/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ244,$J$59:$J244)*(1+$F$22)^(YEARFRAC($J$59,$J245,3))/$G$22-AA245/$G$22*$G$21-U245/$G$22*$G$20-O245/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2037-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J246)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R245,$J$59:$J245)*(1+$F$19)^(YEARFRAC($J$59,$J246,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X245,$J$59:$J245)*(1+$F$20)^(YEARFRAC($J$59,$J246,3))/$G$20-O246/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD245,$J$59:$J245)*(1+$F$21)^(YEARFRAC($J$59,$J246,3))/$G$21-U246/$G$21*$G$20-O246/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ245,$J$59:$J245)*(1+$F$22)^(YEARFRAC($J$59,$J246,3))/$G$22-AA246/$G$22*$G$21-U246/$G$22*$G$20-O246/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2037-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J247)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R246,$J$59:$J246)*(1+$F$19)^(YEARFRAC($J$59,$J247,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X246,$J$59:$J246)*(1+$F$20)^(YEARFRAC($J$59,$J247,3))/$G$20-O247/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD246,$J$59:$J246)*(1+$F$21)^(YEARFRAC($J$59,$J247,3))/$G$21-U247/$G$21*$G$20-O247/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ246,$J$59:$J246)*(1+$F$22)^(YEARFRAC($J$59,$J247,3))/$G$22-AA247/$G$22*$G$21-U247/$G$22*$G$20-O247/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2037-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J248)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R247,$J$59:$J247)*(1+$F$19)^(YEARFRAC($J$59,$J248,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X247,$J$59:$J247)*(1+$F$20)^(YEARFRAC($J$59,$J248,3))/$G$20-O248/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD247,$J$59:$J247)*(1+$F$21)^(YEARFRAC($J$59,$J248,3))/$G$21-U248/$G$21*$G$20-O248/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ247,$J$59:$J247)*(1+$F$22)^(YEARFRAC($J$59,$J248,3))/$G$22-AA248/$G$22*$G$21-U248/$G$22*$G$20-O248/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2037-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J249)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R248,$J$59:$J248)*(1+$F$19)^(YEARFRAC($J$59,$J249,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X248,$J$59:$J248)*(1+$F$20)^(YEARFRAC($J$59,$J249,3))/$G$20-O249/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD248,$J$59:$J248)*(1+$F$21)^(YEARFRAC($J$59,$J249,3))/$G$21-U249/$G$21*$G$20-O249/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ248,$J$59:$J248)*(1+$F$22)^(YEARFRAC($J$59,$J249,3))/$G$22-AA249/$G$22*$G$21-U249/$G$22*$G$20-O249/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2037-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J250)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R249,$J$59:$J249)*(1+$F$19)^(YEARFRAC($J$59,$J250,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X249,$J$59:$J249)*(1+$F$20)^(YEARFRAC($J$59,$J250,3))/$G$20-O250/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD249,$J$59:$J249)*(1+$F$21)^(YEARFRAC($J$59,$J250,3))/$G$21-U250/$G$21*$G$20-O250/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ249,$J$59:$J249)*(1+$F$22)^(YEARFRAC($J$59,$J250,3))/$G$22-AA250/$G$22*$G$21-U250/$G$22*$G$20-O250/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2037,"2037-12-31",{"$error":"#REF!"},{"$f":"(Q251+W251+AC251+AI251)-N251","v":{"$error":"#REF!"}},{"$f":"F251+G251","v":{"$error":"#REF!"}},null,"2037-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J251)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R250,$J$59:$J250)*(1+$F$19)^(YEARFRAC($J$59,$J251,3)))","v":{"$error":"#REF!"}},{"$f":"MIN(N251,O251)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"L251+Q251","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X250,$J$59:$J250)*(1+$F$20)^(YEARFRAC($J$59,$J251,3))/$G$20-O251/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(T251,U251)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD250,$J$59:$J250)*(1+$F$21)^(YEARFRAC($J$59,$J251,3))/$G$21-U251/$G$21*$G$20-O251/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(Z251,AA251)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ250,$J$59:$J250)*(1+$F$22)^(YEARFRAC($J$59,$J251,3))/$G$22-AA251/$G$22*$G$21-U251/$G$22*$G$20-O251/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(AF251,AG251)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"YEAR(E252)","v":2038},"2038-01-31",{"$f":"K252","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"E252","v":"2038-01-31"},{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J252)","v":{"$error":"#REF!"}},{"$f":"IF(K252<0,K252,0)","v":{"$error":"#REF!"}},{"$f":"IF(K252>0,K252*$H$24,0)","v":{"$error":"#REF!"}},{"$f":"IF(K252>0,K252-M252,0)","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$19,R$59:R251,$J$59:$J251)*(1+$F$19)^(YEARFRAC($J$59,$J252,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"N252-P252","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$20,X$59:X251,$J$59:$J251)*(1+$F$20)^(YEARFRAC($J$59,$J252,3))/$G$20-O252/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"T252-V252","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD251,$J$59:$J251)*(1+$F$21)^(YEARFRAC($J$59,$J252,3))/$G$21-U252/$G$21*$G$20-O252/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"Z252-AB252","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ251,$J$59:$J251)*(1+$F$22)^(YEARFRAC($J$59,$J252,3))/$G$22-AA252/$G$22*$G$21-U252/$G$22*$G$20-O252/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2038,"2038-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2038-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J253)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R252,$J$59:$J252)*(1+$F$19)^(YEARFRAC($J$59,$J253,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,P253*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X252,$J$59:$J252)*(1+$F$20)^(YEARFRAC($J$59,$J253,3))/$G$20-O253/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,V253*$G$20)","v":{"$error":"#REF!"}},{"$f":"R253+W253","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD252,$J$59:$J252)*(1+$F$21)^(YEARFRAC($J$59,$J253,3))/$G$21-U253/$G$21*$G$20-O253/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AB253*$G$21)","v":{"$error":"#REF!"}},{"$f":"X253+AC253","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ252,$J$59:$J252)*(1+$F$22)^(YEARFRAC($J$59,$J253,3))/$G$22-AA253/$G$22*$G$21-U253/$G$22*$G$20-O253/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AH253*$G$22)","v":{"$error":"#REF!"}},{"$f":"AD253+AI253","v":{"$error":"#REF!"}}]
[null,null,null,2038,"2038-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2038-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J254)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R253,$J$59:$J253)*(1+$F$19)^(YEARFRAC($J$59,$J254,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X253,$J$59:$J253)*(1+$F$20)^(YEARFRAC($J$59,$J254,3))/$G$20-O254/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD253,$J$59:$J253)*(1+$F$21)^(YEARFRAC($J$59,$J254,3))/$G$21-U254/$G$21*$G$20-O254/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ253,$J$59:$J253)*(1+$F$22)^(YEARFRAC($J$59,$J254,3))/$G$22-AA254/$G$22*$G$21-U254/$G$22*$G$20-O254/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2038,"2038-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2038-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J255)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R254,$J$59:$J254)*(1+$F$19)^(YEARFRAC($J$59,$J255,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X254,$J$59:$J254)*(1+$F$20)^(YEARFRAC($J$59,$J255,3))/$G$20-O255/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD254,$J$59:$J254)*(1+$F$21)^(YEARFRAC($J$59,$J255,3))/$G$21-U255/$G$21*$G$20-O255/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ254,$J$59:$J254)*(1+$F$22)^(YEARFRAC($J$59,$J255,3))/$G$22-AA255/$G$22*$G$21-U255/$G$22*$G$20-O255/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2038,"2038-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2038-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J256)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R255,$J$59:$J255)*(1+$F$19)^(YEARFRAC($J$59,$J256,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X255,$J$59:$J255)*(1+$F$20)^(YEARFRAC($J$59,$J256,3))/$G$20-O256/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD255,$J$59:$J255)*(1+$F$21)^(YEARFRAC($J$59,$J256,3))/$G$21-U256/$G$21*$G$20-O256/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ255,$J$59:$J255)*(1+$F$22)^(YEARFRAC($J$59,$J256,3))/$G$22-AA256/$G$22*$G$21-U256/$G$22*$G$20-O256/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2038,"2038-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2038-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J257)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R256,$J$59:$J256)*(1+$F$19)^(YEARFRAC($J$59,$J257,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X256,$J$59:$J256)*(1+$F$20)^(YEARFRAC($J$59,$J257,3))/$G$20-O257/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD256,$J$59:$J256)*(1+$F$21)^(YEARFRAC($J$59,$J257,3))/$G$21-U257/$G$21*$G$20-O257/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ256,$J$59:$J256)*(1+$F$22)^(YEARFRAC($J$59,$J257,3))/$G$22-AA257/$G$22*$G$21-U257/$G$22*$G$20-O257/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2038,"2038-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2038-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J258)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R257,$J$59:$J257)*(1+$F$19)^(YEARFRAC($J$59,$J258,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X257,$J$59:$J257)*(1+$F$20)^(YEARFRAC($J$59,$J258,3))/$G$20-O258/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD257,$J$59:$J257)*(1+$F$21)^(YEARFRAC($J$59,$J258,3))/$G$21-U258/$G$21*$G$20-O258/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ257,$J$59:$J257)*(1+$F$22)^(YEARFRAC($J$59,$J258,3))/$G$22-AA258/$G$22*$G$21-U258/$G$22*$G$20-O258/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2038,"2038-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2038-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J259)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R258,$J$59:$J258)*(1+$F$19)^(YEARFRAC($J$59,$J259,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X258,$J$59:$J258)*(1+$F$20)^(YEARFRAC($J$59,$J259,3))/$G$20-O259/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD258,$J$59:$J258)*(1+$F$21)^(YEARFRAC($J$59,$J259,3))/$G$21-U259/$G$21*$G$20-O259/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ258,$J$59:$J258)*(1+$F$22)^(YEARFRAC($J$59,$J259,3))/$G$22-AA259/$G$22*$G$21-U259/$G$22*$G$20-O259/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2038,"2038-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2038-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J260)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R259,$J$59:$J259)*(1+$F$19)^(YEARFRAC($J$59,$J260,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X259,$J$59:$J259)*(1+$F$20)^(YEARFRAC($J$59,$J260,3))/$G$20-O260/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD259,$J$59:$J259)*(1+$F$21)^(YEARFRAC($J$59,$J260,3))/$G$21-U260/$G$21*$G$20-O260/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ259,$J$59:$J259)*(1+$F$22)^(YEARFRAC($J$59,$J260,3))/$G$22-AA260/$G$22*$G$21-U260/$G$22*$G$20-O260/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2038,"2038-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2038-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J261)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R260,$J$59:$J260)*(1+$F$19)^(YEARFRAC($J$59,$J261,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X260,$J$59:$J260)*(1+$F$20)^(YEARFRAC($J$59,$J261,3))/$G$20-O261/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD260,$J$59:$J260)*(1+$F$21)^(YEARFRAC($J$59,$J261,3))/$G$21-U261/$G$21*$G$20-O261/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ260,$J$59:$J260)*(1+$F$22)^(YEARFRAC($J$59,$J261,3))/$G$22-AA261/$G$22*$G$21-U261/$G$22*$G$20-O261/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2038,"2038-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2038-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J262)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R261,$J$59:$J261)*(1+$F$19)^(YEARFRAC($J$59,$J262,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X261,$J$59:$J261)*(1+$F$20)^(YEARFRAC($J$59,$J262,3))/$G$20-O262/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD261,$J$59:$J261)*(1+$F$21)^(YEARFRAC($J$59,$J262,3))/$G$21-U262/$G$21*$G$20-O262/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ261,$J$59:$J261)*(1+$F$22)^(YEARFRAC($J$59,$J262,3))/$G$22-AA262/$G$22*$G$21-U262/$G$22*$G$20-O262/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2038,"2038-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2038-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J263)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R262,$J$59:$J262)*(1+$F$19)^(YEARFRAC($J$59,$J263,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X262,$J$59:$J262)*(1+$F$20)^(YEARFRAC($J$59,$J263,3))/$G$20-O263/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD262,$J$59:$J262)*(1+$F$21)^(YEARFRAC($J$59,$J263,3))/$G$21-U263/$G$21*$G$20-O263/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ262,$J$59:$J262)*(1+$F$22)^(YEARFRAC($J$59,$J263,3))/$G$22-AA263/$G$22*$G$21-U263/$G$22*$G$20-O263/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J264)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R263,$J$59:$J263)*(1+$F$19)^(YEARFRAC($J$59,$J264,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X263,$J$59:$J263)*(1+$F$20)^(YEARFRAC($J$59,$J264,3))/$G$20-O264/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD263,$J$59:$J263)*(1+$F$21)^(YEARFRAC($J$59,$J264,3))/$G$21-U264/$G$21*$G$20-O264/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ263,$J$59:$J263)*(1+$F$22)^(YEARFRAC($J$59,$J264,3))/$G$22-AA264/$G$22*$G$21-U264/$G$22*$G$20-O264/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J265)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R264,$J$59:$J264)*(1+$F$19)^(YEARFRAC($J$59,$J265,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X264,$J$59:$J264)*(1+$F$20)^(YEARFRAC($J$59,$J265,3))/$G$20-O265/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD264,$J$59:$J264)*(1+$F$21)^(YEARFRAC($J$59,$J265,3))/$G$21-U265/$G$21*$G$20-O265/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ264,$J$59:$J264)*(1+$F$22)^(YEARFRAC($J$59,$J265,3))/$G$22-AA265/$G$22*$G$21-U265/$G$22*$G$20-O265/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J266)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R265,$J$59:$J265)*(1+$F$19)^(YEARFRAC($J$59,$J266,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X265,$J$59:$J265)*(1+$F$20)^(YEARFRAC($J$59,$J266,3))/$G$20-O266/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD265,$J$59:$J265)*(1+$F$21)^(YEARFRAC($J$59,$J266,3))/$G$21-U266/$G$21*$G$20-O266/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ265,$J$59:$J265)*(1+$F$22)^(YEARFRAC($J$59,$J266,3))/$G$22-AA266/$G$22*$G$21-U266/$G$22*$G$20-O266/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J267)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R266,$J$59:$J266)*(1+$F$19)^(YEARFRAC($J$59,$J267,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X266,$J$59:$J266)*(1+$F$20)^(YEARFRAC($J$59,$J267,3))/$G$20-O267/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD266,$J$59:$J266)*(1+$F$21)^(YEARFRAC($J$59,$J267,3))/$G$21-U267/$G$21*$G$20-O267/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ266,$J$59:$J266)*(1+$F$22)^(YEARFRAC($J$59,$J267,3))/$G$22-AA267/$G$22*$G$21-U267/$G$22*$G$20-O267/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J268)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R267,$J$59:$J267)*(1+$F$19)^(YEARFRAC($J$59,$J268,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X267,$J$59:$J267)*(1+$F$20)^(YEARFRAC($J$59,$J268,3))/$G$20-O268/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD267,$J$59:$J267)*(1+$F$21)^(YEARFRAC($J$59,$J268,3))/$G$21-U268/$G$21*$G$20-O268/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ267,$J$59:$J267)*(1+$F$22)^(YEARFRAC($J$59,$J268,3))/$G$22-AA268/$G$22*$G$21-U268/$G$22*$G$20-O268/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J269)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R268,$J$59:$J268)*(1+$F$19)^(YEARFRAC($J$59,$J269,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X268,$J$59:$J268)*(1+$F$20)^(YEARFRAC($J$59,$J269,3))/$G$20-O269/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD268,$J$59:$J268)*(1+$F$21)^(YEARFRAC($J$59,$J269,3))/$G$21-U269/$G$21*$G$20-O269/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ268,$J$59:$J268)*(1+$F$22)^(YEARFRAC($J$59,$J269,3))/$G$22-AA269/$G$22*$G$21-U269/$G$22*$G$20-O269/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J270)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R269,$J$59:$J269)*(1+$F$19)^(YEARFRAC($J$59,$J270,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X269,$J$59:$J269)*(1+$F$20)^(YEARFRAC($J$59,$J270,3))/$G$20-O270/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD269,$J$59:$J269)*(1+$F$21)^(YEARFRAC($J$59,$J270,3))/$G$21-U270/$G$21*$G$20-O270/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ269,$J$59:$J269)*(1+$F$22)^(YEARFRAC($J$59,$J270,3))/$G$22-AA270/$G$22*$G$21-U270/$G$22*$G$20-O270/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J271)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R270,$J$59:$J270)*(1+$F$19)^(YEARFRAC($J$59,$J271,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X270,$J$59:$J270)*(1+$F$20)^(YEARFRAC($J$59,$J271,3))/$G$20-O271/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD270,$J$59:$J270)*(1+$F$21)^(YEARFRAC($J$59,$J271,3))/$G$21-U271/$G$21*$G$20-O271/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ270,$J$59:$J270)*(1+$F$22)^(YEARFRAC($J$59,$J271,3))/$G$22-AA271/$G$22*$G$21-U271/$G$22*$G$20-O271/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J272)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R271,$J$59:$J271)*(1+$F$19)^(YEARFRAC($J$59,$J272,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X271,$J$59:$J271)*(1+$F$20)^(YEARFRAC($J$59,$J272,3))/$G$20-O272/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD271,$J$59:$J271)*(1+$F$21)^(YEARFRAC($J$59,$J272,3))/$G$21-U272/$G$21*$G$20-O272/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ271,$J$59:$J271)*(1+$F$22)^(YEARFRAC($J$59,$J272,3))/$G$22-AA272/$G$22*$G$21-U272/$G$22*$G$20-O272/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J273)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R272,$J$59:$J272)*(1+$F$19)^(YEARFRAC($J$59,$J273,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X272,$J$59:$J272)*(1+$F$20)^(YEARFRAC($J$59,$J273,3))/$G$20-O273/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD272,$J$59:$J272)*(1+$F$21)^(YEARFRAC($J$59,$J273,3))/$G$21-U273/$G$21*$G$20-O273/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ272,$J$59:$J272)*(1+$F$22)^(YEARFRAC($J$59,$J273,3))/$G$22-AA273/$G$22*$G$21-U273/$G$22*$G$20-O273/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J274)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R273,$J$59:$J273)*(1+$F$19)^(YEARFRAC($J$59,$J274,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X273,$J$59:$J273)*(1+$F$20)^(YEARFRAC($J$59,$J274,3))/$G$20-O274/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD273,$J$59:$J273)*(1+$F$21)^(YEARFRAC($J$59,$J274,3))/$G$21-U274/$G$21*$G$20-O274/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ273,$J$59:$J273)*(1+$F$22)^(YEARFRAC($J$59,$J274,3))/$G$22-AA274/$G$22*$G$21-U274/$G$22*$G$20-O274/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2039,"2039-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2039-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J275)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R274,$J$59:$J274)*(1+$F$19)^(YEARFRAC($J$59,$J275,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X274,$J$59:$J274)*(1+$F$20)^(YEARFRAC($J$59,$J275,3))/$G$20-O275/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD274,$J$59:$J274)*(1+$F$21)^(YEARFRAC($J$59,$J275,3))/$G$21-U275/$G$21*$G$20-O275/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ274,$J$59:$J274)*(1+$F$22)^(YEARFRAC($J$59,$J275,3))/$G$22-AA275/$G$22*$G$21-U275/$G$22*$G$20-O275/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J276)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R275,$J$59:$J275)*(1+$F$19)^(YEARFRAC($J$59,$J276,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X275,$J$59:$J275)*(1+$F$20)^(YEARFRAC($J$59,$J276,3))/$G$20-O276/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD275,$J$59:$J275)*(1+$F$21)^(YEARFRAC($J$59,$J276,3))/$G$21-U276/$G$21*$G$20-O276/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ275,$J$59:$J275)*(1+$F$22)^(YEARFRAC($J$59,$J276,3))/$G$22-AA276/$G$22*$G$21-U276/$G$22*$G$20-O276/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J277)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R276,$J$59:$J276)*(1+$F$19)^(YEARFRAC($J$59,$J277,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X276,$J$59:$J276)*(1+$F$20)^(YEARFRAC($J$59,$J277,3))/$G$20-O277/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD276,$J$59:$J276)*(1+$F$21)^(YEARFRAC($J$59,$J277,3))/$G$21-U277/$G$21*$G$20-O277/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ276,$J$59:$J276)*(1+$F$22)^(YEARFRAC($J$59,$J277,3))/$G$22-AA277/$G$22*$G$21-U277/$G$22*$G$20-O277/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J278)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R277,$J$59:$J277)*(1+$F$19)^(YEARFRAC($J$59,$J278,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X277,$J$59:$J277)*(1+$F$20)^(YEARFRAC($J$59,$J278,3))/$G$20-O278/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD277,$J$59:$J277)*(1+$F$21)^(YEARFRAC($J$59,$J278,3))/$G$21-U278/$G$21*$G$20-O278/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ277,$J$59:$J277)*(1+$F$22)^(YEARFRAC($J$59,$J278,3))/$G$22-AA278/$G$22*$G$21-U278/$G$22*$G$20-O278/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J279)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R278,$J$59:$J278)*(1+$F$19)^(YEARFRAC($J$59,$J279,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X278,$J$59:$J278)*(1+$F$20)^(YEARFRAC($J$59,$J279,3))/$G$20-O279/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD278,$J$59:$J278)*(1+$F$21)^(YEARFRAC($J$59,$J279,3))/$G$21-U279/$G$21*$G$20-O279/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ278,$J$59:$J278)*(1+$F$22)^(YEARFRAC($J$59,$J279,3))/$G$22-AA279/$G$22*$G$21-U279/$G$22*$G$20-O279/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J280)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R279,$J$59:$J279)*(1+$F$19)^(YEARFRAC($J$59,$J280,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X279,$J$59:$J279)*(1+$F$20)^(YEARFRAC($J$59,$J280,3))/$G$20-O280/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD279,$J$59:$J279)*(1+$F$21)^(YEARFRAC($J$59,$J280,3))/$G$21-U280/$G$21*$G$20-O280/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ279,$J$59:$J279)*(1+$F$22)^(YEARFRAC($J$59,$J280,3))/$G$22-AA280/$G$22*$G$21-U280/$G$22*$G$20-O280/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J281)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R280,$J$59:$J280)*(1+$F$19)^(YEARFRAC($J$59,$J281,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X280,$J$59:$J280)*(1+$F$20)^(YEARFRAC($J$59,$J281,3))/$G$20-O281/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD280,$J$59:$J280)*(1+$F$21)^(YEARFRAC($J$59,$J281,3))/$G$21-U281/$G$21*$G$20-O281/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ280,$J$59:$J280)*(1+$F$22)^(YEARFRAC($J$59,$J281,3))/$G$22-AA281/$G$22*$G$21-U281/$G$22*$G$20-O281/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J282)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R281,$J$59:$J281)*(1+$F$19)^(YEARFRAC($J$59,$J282,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X281,$J$59:$J281)*(1+$F$20)^(YEARFRAC($J$59,$J282,3))/$G$20-O282/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD281,$J$59:$J281)*(1+$F$21)^(YEARFRAC($J$59,$J282,3))/$G$21-U282/$G$21*$G$20-O282/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ281,$J$59:$J281)*(1+$F$22)^(YEARFRAC($J$59,$J282,3))/$G$22-AA282/$G$22*$G$21-U282/$G$22*$G$20-O282/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J283)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R282,$J$59:$J282)*(1+$F$19)^(YEARFRAC($J$59,$J283,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X282,$J$59:$J282)*(1+$F$20)^(YEARFRAC($J$59,$J283,3))/$G$20-O283/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD282,$J$59:$J282)*(1+$F$21)^(YEARFRAC($J$59,$J283,3))/$G$21-U283/$G$21*$G$20-O283/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ282,$J$59:$J282)*(1+$F$22)^(YEARFRAC($J$59,$J283,3))/$G$22-AA283/$G$22*$G$21-U283/$G$22*$G$20-O283/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J284)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R283,$J$59:$J283)*(1+$F$19)^(YEARFRAC($J$59,$J284,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X283,$J$59:$J283)*(1+$F$20)^(YEARFRAC($J$59,$J284,3))/$G$20-O284/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD283,$J$59:$J283)*(1+$F$21)^(YEARFRAC($J$59,$J284,3))/$G$21-U284/$G$21*$G$20-O284/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ283,$J$59:$J283)*(1+$F$22)^(YEARFRAC($J$59,$J284,3))/$G$22-AA284/$G$22*$G$21-U284/$G$22*$G$20-O284/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J285)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R284,$J$59:$J284)*(1+$F$19)^(YEARFRAC($J$59,$J285,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X284,$J$59:$J284)*(1+$F$20)^(YEARFRAC($J$59,$J285,3))/$G$20-O285/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD284,$J$59:$J284)*(1+$F$21)^(YEARFRAC($J$59,$J285,3))/$G$21-U285/$G$21*$G$20-O285/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ284,$J$59:$J284)*(1+$F$22)^(YEARFRAC($J$59,$J285,3))/$G$22-AA285/$G$22*$G$21-U285/$G$22*$G$20-O285/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J286)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R285,$J$59:$J285)*(1+$F$19)^(YEARFRAC($J$59,$J286,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X285,$J$59:$J285)*(1+$F$20)^(YEARFRAC($J$59,$J286,3))/$G$20-O286/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD285,$J$59:$J285)*(1+$F$21)^(YEARFRAC($J$59,$J286,3))/$G$21-U286/$G$21*$G$20-O286/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ285,$J$59:$J285)*(1+$F$22)^(YEARFRAC($J$59,$J286,3))/$G$22-AA286/$G$22*$G$21-U286/$G$22*$G$20-O286/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2040,"2040-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2040-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J287)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R286,$J$59:$J286)*(1+$F$19)^(YEARFRAC($J$59,$J287,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X286,$J$59:$J286)*(1+$F$20)^(YEARFRAC($J$59,$J287,3))/$G$20-O287/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD286,$J$59:$J286)*(1+$F$21)^(YEARFRAC($J$59,$J287,3))/$G$21-U287/$G$21*$G$20-O287/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ286,$J$59:$J286)*(1+$F$22)^(YEARFRAC($J$59,$J287,3))/$G$22-AA287/$G$22*$G$21-U287/$G$22*$G$20-O287/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J288)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R287,$J$59:$J287)*(1+$F$19)^(YEARFRAC($J$59,$J288,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X287,$J$59:$J287)*(1+$F$20)^(YEARFRAC($J$59,$J288,3))/$G$20-O288/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD287,$J$59:$J287)*(1+$F$21)^(YEARFRAC($J$59,$J288,3))/$G$21-U288/$G$21*$G$20-O288/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ287,$J$59:$J287)*(1+$F$22)^(YEARFRAC($J$59,$J288,3))/$G$22-AA288/$G$22*$G$21-U288/$G$22*$G$20-O288/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J289)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R288,$J$59:$J288)*(1+$F$19)^(YEARFRAC($J$59,$J289,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X288,$J$59:$J288)*(1+$F$20)^(YEARFRAC($J$59,$J289,3))/$G$20-O289/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD288,$J$59:$J288)*(1+$F$21)^(YEARFRAC($J$59,$J289,3))/$G$21-U289/$G$21*$G$20-O289/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ288,$J$59:$J288)*(1+$F$22)^(YEARFRAC($J$59,$J289,3))/$G$22-AA289/$G$22*$G$21-U289/$G$22*$G$20-O289/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J290)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R289,$J$59:$J289)*(1+$F$19)^(YEARFRAC($J$59,$J290,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X289,$J$59:$J289)*(1+$F$20)^(YEARFRAC($J$59,$J290,3))/$G$20-O290/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD289,$J$59:$J289)*(1+$F$21)^(YEARFRAC($J$59,$J290,3))/$G$21-U290/$G$21*$G$20-O290/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ289,$J$59:$J289)*(1+$F$22)^(YEARFRAC($J$59,$J290,3))/$G$22-AA290/$G$22*$G$21-U290/$G$22*$G$20-O290/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J291)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R290,$J$59:$J290)*(1+$F$19)^(YEARFRAC($J$59,$J291,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X290,$J$59:$J290)*(1+$F$20)^(YEARFRAC($J$59,$J291,3))/$G$20-O291/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD290,$J$59:$J290)*(1+$F$21)^(YEARFRAC($J$59,$J291,3))/$G$21-U291/$G$21*$G$20-O291/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ290,$J$59:$J290)*(1+$F$22)^(YEARFRAC($J$59,$J291,3))/$G$22-AA291/$G$22*$G$21-U291/$G$22*$G$20-O291/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J292)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R291,$J$59:$J291)*(1+$F$19)^(YEARFRAC($J$59,$J292,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X291,$J$59:$J291)*(1+$F$20)^(YEARFRAC($J$59,$J292,3))/$G$20-O292/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD291,$J$59:$J291)*(1+$F$21)^(YEARFRAC($J$59,$J292,3))/$G$21-U292/$G$21*$G$20-O292/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ291,$J$59:$J291)*(1+$F$22)^(YEARFRAC($J$59,$J292,3))/$G$22-AA292/$G$22*$G$21-U292/$G$22*$G$20-O292/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J293)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R292,$J$59:$J292)*(1+$F$19)^(YEARFRAC($J$59,$J293,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X292,$J$59:$J292)*(1+$F$20)^(YEARFRAC($J$59,$J293,3))/$G$20-O293/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD292,$J$59:$J292)*(1+$F$21)^(YEARFRAC($J$59,$J293,3))/$G$21-U293/$G$21*$G$20-O293/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ292,$J$59:$J292)*(1+$F$22)^(YEARFRAC($J$59,$J293,3))/$G$22-AA293/$G$22*$G$21-U293/$G$22*$G$20-O293/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J294)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R293,$J$59:$J293)*(1+$F$19)^(YEARFRAC($J$59,$J294,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X293,$J$59:$J293)*(1+$F$20)^(YEARFRAC($J$59,$J294,3))/$G$20-O294/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD293,$J$59:$J293)*(1+$F$21)^(YEARFRAC($J$59,$J294,3))/$G$21-U294/$G$21*$G$20-O294/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ293,$J$59:$J293)*(1+$F$22)^(YEARFRAC($J$59,$J294,3))/$G$22-AA294/$G$22*$G$21-U294/$G$22*$G$20-O294/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J295)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R294,$J$59:$J294)*(1+$F$19)^(YEARFRAC($J$59,$J295,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X294,$J$59:$J294)*(1+$F$20)^(YEARFRAC($J$59,$J295,3))/$G$20-O295/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD294,$J$59:$J294)*(1+$F$21)^(YEARFRAC($J$59,$J295,3))/$G$21-U295/$G$21*$G$20-O295/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ294,$J$59:$J294)*(1+$F$22)^(YEARFRAC($J$59,$J295,3))/$G$22-AA295/$G$22*$G$21-U295/$G$22*$G$20-O295/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J296)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R295,$J$59:$J295)*(1+$F$19)^(YEARFRAC($J$59,$J296,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X295,$J$59:$J295)*(1+$F$20)^(YEARFRAC($J$59,$J296,3))/$G$20-O296/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD295,$J$59:$J295)*(1+$F$21)^(YEARFRAC($J$59,$J296,3))/$G$21-U296/$G$21*$G$20-O296/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ295,$J$59:$J295)*(1+$F$22)^(YEARFRAC($J$59,$J296,3))/$G$22-AA296/$G$22*$G$21-U296/$G$22*$G$20-O296/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J297)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R296,$J$59:$J296)*(1+$F$19)^(YEARFRAC($J$59,$J297,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X296,$J$59:$J296)*(1+$F$20)^(YEARFRAC($J$59,$J297,3))/$G$20-O297/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD296,$J$59:$J296)*(1+$F$21)^(YEARFRAC($J$59,$J297,3))/$G$21-U297/$G$21*$G$20-O297/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ296,$J$59:$J296)*(1+$F$22)^(YEARFRAC($J$59,$J297,3))/$G$22-AA297/$G$22*$G$21-U297/$G$22*$G$20-O297/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J298)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R297,$J$59:$J297)*(1+$F$19)^(YEARFRAC($J$59,$J298,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X297,$J$59:$J297)*(1+$F$20)^(YEARFRAC($J$59,$J298,3))/$G$20-O298/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD297,$J$59:$J297)*(1+$F$21)^(YEARFRAC($J$59,$J298,3))/$G$21-U298/$G$21*$G$20-O298/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ297,$J$59:$J297)*(1+$F$22)^(YEARFRAC($J$59,$J298,3))/$G$22-AA298/$G$22*$G$21-U298/$G$22*$G$20-O298/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2041,"2041-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2041-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J299)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R298,$J$59:$J298)*(1+$F$19)^(YEARFRAC($J$59,$J299,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X298,$J$59:$J298)*(1+$F$20)^(YEARFRAC($J$59,$J299,3))/$G$20-O299/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD298,$J$59:$J298)*(1+$F$21)^(YEARFRAC($J$59,$J299,3))/$G$21-U299/$G$21*$G$20-O299/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ298,$J$59:$J298)*(1+$F$22)^(YEARFRAC($J$59,$J299,3))/$G$22-AA299/$G$22*$G$21-U299/$G$22*$G$20-O299/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J300)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R299,$J$59:$J299)*(1+$F$19)^(YEARFRAC($J$59,$J300,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X299,$J$59:$J299)*(1+$F$20)^(YEARFRAC($J$59,$J300,3))/$G$20-O300/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD299,$J$59:$J299)*(1+$F$21)^(YEARFRAC($J$59,$J300,3))/$G$21-U300/$G$21*$G$20-O300/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ299,$J$59:$J299)*(1+$F$22)^(YEARFRAC($J$59,$J300,3))/$G$22-AA300/$G$22*$G$21-U300/$G$22*$G$20-O300/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J301)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R300,$J$59:$J300)*(1+$F$19)^(YEARFRAC($J$59,$J301,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X300,$J$59:$J300)*(1+$F$20)^(YEARFRAC($J$59,$J301,3))/$G$20-O301/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD300,$J$59:$J300)*(1+$F$21)^(YEARFRAC($J$59,$J301,3))/$G$21-U301/$G$21*$G$20-O301/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ300,$J$59:$J300)*(1+$F$22)^(YEARFRAC($J$59,$J301,3))/$G$22-AA301/$G$22*$G$21-U301/$G$22*$G$20-O301/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J302)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R301,$J$59:$J301)*(1+$F$19)^(YEARFRAC($J$59,$J302,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X301,$J$59:$J301)*(1+$F$20)^(YEARFRAC($J$59,$J302,3))/$G$20-O302/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD301,$J$59:$J301)*(1+$F$21)^(YEARFRAC($J$59,$J302,3))/$G$21-U302/$G$21*$G$20-O302/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ301,$J$59:$J301)*(1+$F$22)^(YEARFRAC($J$59,$J302,3))/$G$22-AA302/$G$22*$G$21-U302/$G$22*$G$20-O302/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J303)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R302,$J$59:$J302)*(1+$F$19)^(YEARFRAC($J$59,$J303,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X302,$J$59:$J302)*(1+$F$20)^(YEARFRAC($J$59,$J303,3))/$G$20-O303/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD302,$J$59:$J302)*(1+$F$21)^(YEARFRAC($J$59,$J303,3))/$G$21-U303/$G$21*$G$20-O303/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ302,$J$59:$J302)*(1+$F$22)^(YEARFRAC($J$59,$J303,3))/$G$22-AA303/$G$22*$G$21-U303/$G$22*$G$20-O303/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J304)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R303,$J$59:$J303)*(1+$F$19)^(YEARFRAC($J$59,$J304,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X303,$J$59:$J303)*(1+$F$20)^(YEARFRAC($J$59,$J304,3))/$G$20-O304/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD303,$J$59:$J303)*(1+$F$21)^(YEARFRAC($J$59,$J304,3))/$G$21-U304/$G$21*$G$20-O304/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ303,$J$59:$J303)*(1+$F$22)^(YEARFRAC($J$59,$J304,3))/$G$22-AA304/$G$22*$G$21-U304/$G$22*$G$20-O304/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J305)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R304,$J$59:$J304)*(1+$F$19)^(YEARFRAC($J$59,$J305,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X304,$J$59:$J304)*(1+$F$20)^(YEARFRAC($J$59,$J305,3))/$G$20-O305/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD304,$J$59:$J304)*(1+$F$21)^(YEARFRAC($J$59,$J305,3))/$G$21-U305/$G$21*$G$20-O305/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ304,$J$59:$J304)*(1+$F$22)^(YEARFRAC($J$59,$J305,3))/$G$22-AA305/$G$22*$G$21-U305/$G$22*$G$20-O305/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J306)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R305,$J$59:$J305)*(1+$F$19)^(YEARFRAC($J$59,$J306,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X305,$J$59:$J305)*(1+$F$20)^(YEARFRAC($J$59,$J306,3))/$G$20-O306/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD305,$J$59:$J305)*(1+$F$21)^(YEARFRAC($J$59,$J306,3))/$G$21-U306/$G$21*$G$20-O306/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ305,$J$59:$J305)*(1+$F$22)^(YEARFRAC($J$59,$J306,3))/$G$22-AA306/$G$22*$G$21-U306/$G$22*$G$20-O306/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J307)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R306,$J$59:$J306)*(1+$F$19)^(YEARFRAC($J$59,$J307,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X306,$J$59:$J306)*(1+$F$20)^(YEARFRAC($J$59,$J307,3))/$G$20-O307/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD306,$J$59:$J306)*(1+$F$21)^(YEARFRAC($J$59,$J307,3))/$G$21-U307/$G$21*$G$20-O307/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ306,$J$59:$J306)*(1+$F$22)^(YEARFRAC($J$59,$J307,3))/$G$22-AA307/$G$22*$G$21-U307/$G$22*$G$20-O307/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J308)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R307,$J$59:$J307)*(1+$F$19)^(YEARFRAC($J$59,$J308,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X307,$J$59:$J307)*(1+$F$20)^(YEARFRAC($J$59,$J308,3))/$G$20-O308/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD307,$J$59:$J307)*(1+$F$21)^(YEARFRAC($J$59,$J308,3))/$G$21-U308/$G$21*$G$20-O308/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ307,$J$59:$J307)*(1+$F$22)^(YEARFRAC($J$59,$J308,3))/$G$22-AA308/$G$22*$G$21-U308/$G$22*$G$20-O308/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J309)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R308,$J$59:$J308)*(1+$F$19)^(YEARFRAC($J$59,$J309,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X308,$J$59:$J308)*(1+$F$20)^(YEARFRAC($J$59,$J309,3))/$G$20-O309/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD308,$J$59:$J308)*(1+$F$21)^(YEARFRAC($J$59,$J309,3))/$G$21-U309/$G$21*$G$20-O309/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ308,$J$59:$J308)*(1+$F$22)^(YEARFRAC($J$59,$J309,3))/$G$22-AA309/$G$22*$G$21-U309/$G$22*$G$20-O309/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J310)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R309,$J$59:$J309)*(1+$F$19)^(YEARFRAC($J$59,$J310,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X309,$J$59:$J309)*(1+$F$20)^(YEARFRAC($J$59,$J310,3))/$G$20-O310/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD309,$J$59:$J309)*(1+$F$21)^(YEARFRAC($J$59,$J310,3))/$G$21-U310/$G$21*$G$20-O310/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ309,$J$59:$J309)*(1+$F$22)^(YEARFRAC($J$59,$J310,3))/$G$22-AA310/$G$22*$G$21-U310/$G$22*$G$20-O310/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2042,"2042-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2042-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J311)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R310,$J$59:$J310)*(1+$F$19)^(YEARFRAC($J$59,$J311,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X310,$J$59:$J310)*(1+$F$20)^(YEARFRAC($J$59,$J311,3))/$G$20-O311/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD310,$J$59:$J310)*(1+$F$21)^(YEARFRAC($J$59,$J311,3))/$G$21-U311/$G$21*$G$20-O311/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ310,$J$59:$J310)*(1+$F$22)^(YEARFRAC($J$59,$J311,3))/$G$22-AA311/$G$22*$G$21-U311/$G$22*$G$20-O311/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2043,"2043-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2043-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J312)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R311,$J$59:$J311)*(1+$F$19)^(YEARFRAC($J$59,$J312,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X311,$J$59:$J311)*(1+$F$20)^(YEARFRAC($J$59,$J312,3))/$G$20-O312/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD311,$J$59:$J311)*(1+$F$21)^(YEARFRAC($J$59,$J312,3))/$G$21-U312/$G$21*$G$20-O312/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ311,$J$59:$J311)*(1+$F$22)^(YEARFRAC($J$59,$J312,3))/$G$22-AA312/$G$22*$G$21-U312/$G$22*$G$20-O312/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2043,"2043-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2043-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J313)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R312,$J$59:$J312)*(1+$F$19)^(YEARFRAC($J$59,$J313,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X312,$J$59:$J312)*(1+$F$20)^(YEARFRAC($J$59,$J313,3))/$G$20-O313/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD312,$J$59:$J312)*(1+$F$21)^(YEARFRAC($J$59,$J313,3))/$G$21-U313/$G$21*$G$20-O313/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ312,$J$59:$J312)*(1+$F$22)^(YEARFRAC($J$59,$J313,3))/$G$22-AA313/$G$22*$G$21-U313/$G$22*$G$20-O313/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2043,"2043-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2043-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J314)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R313,$J$59:$J313)*(1+$F$19)^(YEARFRAC($J$59,$J314,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X313,$J$59:$J313)*(1+$F$20)^(YEARFRAC($J$59,$J314,3))/$G$20-O314/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD313,$J$59:$J313)*(1+$F$21)^(YEARFRAC($J$59,$J314,3))/$G$21-U314/$G$21*$G$20-O314/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ313,$J$59:$J313)*(1+$F$22)^(YEARFRAC($J$59,$J314,3))/$G$22-AA314/$G$22*$G$21-U314/$G$22*$G$20-O314/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2043,"2043-04-30",{"$error":"#REF!"},{"$f":"(Q315+W315+AC315+AI315)-N315","v":{"$error":"#REF!"}},{"$f":"F315+G315","v":{"$error":"#REF!"}},null,"2043-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J315)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R314,$J$59:$J314)*(1+$F$19)^(YEARFRAC($J$59,$J315,3)))","v":{"$error":"#REF!"}},{"$f":"MIN(N315,O315)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"L315+Q315","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X314,$J$59:$J314)*(1+$F$20)^(YEARFRAC($J$59,$J315,3))/$G$20-O315/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(T315,U315)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD314,$J$59:$J314)*(1+$F$21)^(YEARFRAC($J$59,$J315,3))/$G$21-U315/$G$21*$G$20-O315/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(Z315,AA315)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ314,$J$59:$J314)*(1+$F$22)^(YEARFRAC($J$59,$J315,3))/$G$22-AA315/$G$22*$G$21-U315/$G$22*$G$20-O315/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(AF315,AG315)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"YEAR(E316)","v":2043},"2043-05-31",{"$f":"K316","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"E316","v":"2043-05-31"},{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J316)","v":{"$error":"#REF!"}},{"$f":"IF(K316<0,K316,0)","v":{"$error":"#REF!"}},{"$f":"IF(K316>0,K316*$H$24,0)","v":{"$error":"#REF!"}},{"$f":"IF(K316>0,K316-M316,0)","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$19,R$59:R315,$J$59:$J315)*(1+$F$19)^(YEARFRAC($J$59,$J316,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"N316-P316","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$20,X$59:X315,$J$59:$J315)*(1+$F$20)^(YEARFRAC($J$59,$J316,3))/$G$20-O316/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"T316-V316","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD315,$J$59:$J315)*(1+$F$21)^(YEARFRAC($J$59,$J316,3))/$G$21-U316/$G$21*$G$20-O316/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"Z316-AB316","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ315,$J$59:$J315)*(1+$F$22)^(YEARFRAC($J$59,$J316,3))/$G$22-AA316/$G$22*$G$21-U316/$G$22*$G$20-O316/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2043,"2043-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2043-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J317)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R316,$J$59:$J316)*(1+$F$19)^(YEARFRAC($J$59,$J317,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,P317*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X316,$J$59:$J316)*(1+$F$20)^(YEARFRAC($J$59,$J317,3))/$G$20-O317/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,V317*$G$20)","v":{"$error":"#REF!"}},{"$f":"R317+W317","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD316,$J$59:$J316)*(1+$F$21)^(YEARFRAC($J$59,$J317,3))/$G$21-U317/$G$21*$G$20-O317/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AB317*$G$21)","v":{"$error":"#REF!"}},{"$f":"X317+AC317","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ316,$J$59:$J316)*(1+$F$22)^(YEARFRAC($J$59,$J317,3))/$G$22-AA317/$G$22*$G$21-U317/$G$22*$G$20-O317/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AH317*$G$22)","v":{"$error":"#REF!"}},{"$f":"AD317+AI317","v":{"$error":"#REF!"}}]
[null,null,null,2043,"2043-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2043-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J318)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R317,$J$59:$J317)*(1+$F$19)^(YEARFRAC($J$59,$J318,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X317,$J$59:$J317)*(1+$F$20)^(YEARFRAC($J$59,$J318,3))/$G$20-O318/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD317,$J$59:$J317)*(1+$F$21)^(YEARFRAC($J$59,$J318,3))/$G$21-U318/$G$21*$G$20-O318/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ317,$J$59:$J317)*(1+$F$22)^(YEARFRAC($J$59,$J318,3))/$G$22-AA318/$G$22*$G$21-U318/$G$22*$G$20-O318/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2043,"2043-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2043-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J319)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R318,$J$59:$J318)*(1+$F$19)^(YEARFRAC($J$59,$J319,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X318,$J$59:$J318)*(1+$F$20)^(YEARFRAC($J$59,$J319,3))/$G$20-O319/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD318,$J$59:$J318)*(1+$F$21)^(YEARFRAC($J$59,$J319,3))/$G$21-U319/$G$21*$G$20-O319/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ318,$J$59:$J318)*(1+$F$22)^(YEARFRAC($J$59,$J319,3))/$G$22-AA319/$G$22*$G$21-U319/$G$22*$G$20-O319/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2043,"2043-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2043-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J320)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R319,$J$59:$J319)*(1+$F$19)^(YEARFRAC($J$59,$J320,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X319,$J$59:$J319)*(1+$F$20)^(YEARFRAC($J$59,$J320,3))/$G$20-O320/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD319,$J$59:$J319)*(1+$F$21)^(YEARFRAC($J$59,$J320,3))/$G$21-U320/$G$21*$G$20-O320/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ319,$J$59:$J319)*(1+$F$22)^(YEARFRAC($J$59,$J320,3))/$G$22-AA320/$G$22*$G$21-U320/$G$22*$G$20-O320/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2043,"2043-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2043-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J321)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R320,$J$59:$J320)*(1+$F$19)^(YEARFRAC($J$59,$J321,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X320,$J$59:$J320)*(1+$F$20)^(YEARFRAC($J$59,$J321,3))/$G$20-O321/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD320,$J$59:$J320)*(1+$F$21)^(YEARFRAC($J$59,$J321,3))/$G$21-U321/$G$21*$G$20-O321/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ320,$J$59:$J320)*(1+$F$22)^(YEARFRAC($J$59,$J321,3))/$G$22-AA321/$G$22*$G$21-U321/$G$22*$G$20-O321/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2043,"2043-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2043-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J322)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R321,$J$59:$J321)*(1+$F$19)^(YEARFRAC($J$59,$J322,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X321,$J$59:$J321)*(1+$F$20)^(YEARFRAC($J$59,$J322,3))/$G$20-O322/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD321,$J$59:$J321)*(1+$F$21)^(YEARFRAC($J$59,$J322,3))/$G$21-U322/$G$21*$G$20-O322/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ321,$J$59:$J321)*(1+$F$22)^(YEARFRAC($J$59,$J322,3))/$G$22-AA322/$G$22*$G$21-U322/$G$22*$G$20-O322/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2043,"2043-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2043-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J323)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R322,$J$59:$J322)*(1+$F$19)^(YEARFRAC($J$59,$J323,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X322,$J$59:$J322)*(1+$F$20)^(YEARFRAC($J$59,$J323,3))/$G$20-O323/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD322,$J$59:$J322)*(1+$F$21)^(YEARFRAC($J$59,$J323,3))/$G$21-U323/$G$21*$G$20-O323/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ322,$J$59:$J322)*(1+$F$22)^(YEARFRAC($J$59,$J323,3))/$G$22-AA323/$G$22*$G$21-U323/$G$22*$G$20-O323/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J324)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R323,$J$59:$J323)*(1+$F$19)^(YEARFRAC($J$59,$J324,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X323,$J$59:$J323)*(1+$F$20)^(YEARFRAC($J$59,$J324,3))/$G$20-O324/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD323,$J$59:$J323)*(1+$F$21)^(YEARFRAC($J$59,$J324,3))/$G$21-U324/$G$21*$G$20-O324/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ323,$J$59:$J323)*(1+$F$22)^(YEARFRAC($J$59,$J324,3))/$G$22-AA324/$G$22*$G$21-U324/$G$22*$G$20-O324/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J325)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R324,$J$59:$J324)*(1+$F$19)^(YEARFRAC($J$59,$J325,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X324,$J$59:$J324)*(1+$F$20)^(YEARFRAC($J$59,$J325,3))/$G$20-O325/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD324,$J$59:$J324)*(1+$F$21)^(YEARFRAC($J$59,$J325,3))/$G$21-U325/$G$21*$G$20-O325/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ324,$J$59:$J324)*(1+$F$22)^(YEARFRAC($J$59,$J325,3))/$G$22-AA325/$G$22*$G$21-U325/$G$22*$G$20-O325/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J326)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R325,$J$59:$J325)*(1+$F$19)^(YEARFRAC($J$59,$J326,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X325,$J$59:$J325)*(1+$F$20)^(YEARFRAC($J$59,$J326,3))/$G$20-O326/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD325,$J$59:$J325)*(1+$F$21)^(YEARFRAC($J$59,$J326,3))/$G$21-U326/$G$21*$G$20-O326/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ325,$J$59:$J325)*(1+$F$22)^(YEARFRAC($J$59,$J326,3))/$G$22-AA326/$G$22*$G$21-U326/$G$22*$G$20-O326/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J327)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R326,$J$59:$J326)*(1+$F$19)^(YEARFRAC($J$59,$J327,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X326,$J$59:$J326)*(1+$F$20)^(YEARFRAC($J$59,$J327,3))/$G$20-O327/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD326,$J$59:$J326)*(1+$F$21)^(YEARFRAC($J$59,$J327,3))/$G$21-U327/$G$21*$G$20-O327/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ326,$J$59:$J326)*(1+$F$22)^(YEARFRAC($J$59,$J327,3))/$G$22-AA327/$G$22*$G$21-U327/$G$22*$G$20-O327/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J328)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R327,$J$59:$J327)*(1+$F$19)^(YEARFRAC($J$59,$J328,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X327,$J$59:$J327)*(1+$F$20)^(YEARFRAC($J$59,$J328,3))/$G$20-O328/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD327,$J$59:$J327)*(1+$F$21)^(YEARFRAC($J$59,$J328,3))/$G$21-U328/$G$21*$G$20-O328/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ327,$J$59:$J327)*(1+$F$22)^(YEARFRAC($J$59,$J328,3))/$G$22-AA328/$G$22*$G$21-U328/$G$22*$G$20-O328/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J329)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R328,$J$59:$J328)*(1+$F$19)^(YEARFRAC($J$59,$J329,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X328,$J$59:$J328)*(1+$F$20)^(YEARFRAC($J$59,$J329,3))/$G$20-O329/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD328,$J$59:$J328)*(1+$F$21)^(YEARFRAC($J$59,$J329,3))/$G$21-U329/$G$21*$G$20-O329/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ328,$J$59:$J328)*(1+$F$22)^(YEARFRAC($J$59,$J329,3))/$G$22-AA329/$G$22*$G$21-U329/$G$22*$G$20-O329/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J330)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R329,$J$59:$J329)*(1+$F$19)^(YEARFRAC($J$59,$J330,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X329,$J$59:$J329)*(1+$F$20)^(YEARFRAC($J$59,$J330,3))/$G$20-O330/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD329,$J$59:$J329)*(1+$F$21)^(YEARFRAC($J$59,$J330,3))/$G$21-U330/$G$21*$G$20-O330/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ329,$J$59:$J329)*(1+$F$22)^(YEARFRAC($J$59,$J330,3))/$G$22-AA330/$G$22*$G$21-U330/$G$22*$G$20-O330/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J331)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R330,$J$59:$J330)*(1+$F$19)^(YEARFRAC($J$59,$J331,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X330,$J$59:$J330)*(1+$F$20)^(YEARFRAC($J$59,$J331,3))/$G$20-O331/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD330,$J$59:$J330)*(1+$F$21)^(YEARFRAC($J$59,$J331,3))/$G$21-U331/$G$21*$G$20-O331/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ330,$J$59:$J330)*(1+$F$22)^(YEARFRAC($J$59,$J331,3))/$G$22-AA331/$G$22*$G$21-U331/$G$22*$G$20-O331/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J332)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R331,$J$59:$J331)*(1+$F$19)^(YEARFRAC($J$59,$J332,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X331,$J$59:$J331)*(1+$F$20)^(YEARFRAC($J$59,$J332,3))/$G$20-O332/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD331,$J$59:$J331)*(1+$F$21)^(YEARFRAC($J$59,$J332,3))/$G$21-U332/$G$21*$G$20-O332/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ331,$J$59:$J331)*(1+$F$22)^(YEARFRAC($J$59,$J332,3))/$G$22-AA332/$G$22*$G$21-U332/$G$22*$G$20-O332/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J333)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R332,$J$59:$J332)*(1+$F$19)^(YEARFRAC($J$59,$J333,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X332,$J$59:$J332)*(1+$F$20)^(YEARFRAC($J$59,$J333,3))/$G$20-O333/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD332,$J$59:$J332)*(1+$F$21)^(YEARFRAC($J$59,$J333,3))/$G$21-U333/$G$21*$G$20-O333/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ332,$J$59:$J332)*(1+$F$22)^(YEARFRAC($J$59,$J333,3))/$G$22-AA333/$G$22*$G$21-U333/$G$22*$G$20-O333/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J334)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R333,$J$59:$J333)*(1+$F$19)^(YEARFRAC($J$59,$J334,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X333,$J$59:$J333)*(1+$F$20)^(YEARFRAC($J$59,$J334,3))/$G$20-O334/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD333,$J$59:$J333)*(1+$F$21)^(YEARFRAC($J$59,$J334,3))/$G$21-U334/$G$21*$G$20-O334/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ333,$J$59:$J333)*(1+$F$22)^(YEARFRAC($J$59,$J334,3))/$G$22-AA334/$G$22*$G$21-U334/$G$22*$G$20-O334/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2044,"2044-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2044-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J335)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R334,$J$59:$J334)*(1+$F$19)^(YEARFRAC($J$59,$J335,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X334,$J$59:$J334)*(1+$F$20)^(YEARFRAC($J$59,$J335,3))/$G$20-O335/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD334,$J$59:$J334)*(1+$F$21)^(YEARFRAC($J$59,$J335,3))/$G$21-U335/$G$21*$G$20-O335/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ334,$J$59:$J334)*(1+$F$22)^(YEARFRAC($J$59,$J335,3))/$G$22-AA335/$G$22*$G$21-U335/$G$22*$G$20-O335/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J336)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R335,$J$59:$J335)*(1+$F$19)^(YEARFRAC($J$59,$J336,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X335,$J$59:$J335)*(1+$F$20)^(YEARFRAC($J$59,$J336,3))/$G$20-O336/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD335,$J$59:$J335)*(1+$F$21)^(YEARFRAC($J$59,$J336,3))/$G$21-U336/$G$21*$G$20-O336/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ335,$J$59:$J335)*(1+$F$22)^(YEARFRAC($J$59,$J336,3))/$G$22-AA336/$G$22*$G$21-U336/$G$22*$G$20-O336/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J337)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R336,$J$59:$J336)*(1+$F$19)^(YEARFRAC($J$59,$J337,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X336,$J$59:$J336)*(1+$F$20)^(YEARFRAC($J$59,$J337,3))/$G$20-O337/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD336,$J$59:$J336)*(1+$F$21)^(YEARFRAC($J$59,$J337,3))/$G$21-U337/$G$21*$G$20-O337/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ336,$J$59:$J336)*(1+$F$22)^(YEARFRAC($J$59,$J337,3))/$G$22-AA337/$G$22*$G$21-U337/$G$22*$G$20-O337/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J338)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R337,$J$59:$J337)*(1+$F$19)^(YEARFRAC($J$59,$J338,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X337,$J$59:$J337)*(1+$F$20)^(YEARFRAC($J$59,$J338,3))/$G$20-O338/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD337,$J$59:$J337)*(1+$F$21)^(YEARFRAC($J$59,$J338,3))/$G$21-U338/$G$21*$G$20-O338/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ337,$J$59:$J337)*(1+$F$22)^(YEARFRAC($J$59,$J338,3))/$G$22-AA338/$G$22*$G$21-U338/$G$22*$G$20-O338/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J339)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R338,$J$59:$J338)*(1+$F$19)^(YEARFRAC($J$59,$J339,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X338,$J$59:$J338)*(1+$F$20)^(YEARFRAC($J$59,$J339,3))/$G$20-O339/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD338,$J$59:$J338)*(1+$F$21)^(YEARFRAC($J$59,$J339,3))/$G$21-U339/$G$21*$G$20-O339/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ338,$J$59:$J338)*(1+$F$22)^(YEARFRAC($J$59,$J339,3))/$G$22-AA339/$G$22*$G$21-U339/$G$22*$G$20-O339/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J340)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R339,$J$59:$J339)*(1+$F$19)^(YEARFRAC($J$59,$J340,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X339,$J$59:$J339)*(1+$F$20)^(YEARFRAC($J$59,$J340,3))/$G$20-O340/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD339,$J$59:$J339)*(1+$F$21)^(YEARFRAC($J$59,$J340,3))/$G$21-U340/$G$21*$G$20-O340/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ339,$J$59:$J339)*(1+$F$22)^(YEARFRAC($J$59,$J340,3))/$G$22-AA340/$G$22*$G$21-U340/$G$22*$G$20-O340/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J341)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R340,$J$59:$J340)*(1+$F$19)^(YEARFRAC($J$59,$J341,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X340,$J$59:$J340)*(1+$F$20)^(YEARFRAC($J$59,$J341,3))/$G$20-O341/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD340,$J$59:$J340)*(1+$F$21)^(YEARFRAC($J$59,$J341,3))/$G$21-U341/$G$21*$G$20-O341/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ340,$J$59:$J340)*(1+$F$22)^(YEARFRAC($J$59,$J341,3))/$G$22-AA341/$G$22*$G$21-U341/$G$22*$G$20-O341/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J342)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R341,$J$59:$J341)*(1+$F$19)^(YEARFRAC($J$59,$J342,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X341,$J$59:$J341)*(1+$F$20)^(YEARFRAC($J$59,$J342,3))/$G$20-O342/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD341,$J$59:$J341)*(1+$F$21)^(YEARFRAC($J$59,$J342,3))/$G$21-U342/$G$21*$G$20-O342/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ341,$J$59:$J341)*(1+$F$22)^(YEARFRAC($J$59,$J342,3))/$G$22-AA342/$G$22*$G$21-U342/$G$22*$G$20-O342/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J343)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R342,$J$59:$J342)*(1+$F$19)^(YEARFRAC($J$59,$J343,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X342,$J$59:$J342)*(1+$F$20)^(YEARFRAC($J$59,$J343,3))/$G$20-O343/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD342,$J$59:$J342)*(1+$F$21)^(YEARFRAC($J$59,$J343,3))/$G$21-U343/$G$21*$G$20-O343/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ342,$J$59:$J342)*(1+$F$22)^(YEARFRAC($J$59,$J343,3))/$G$22-AA343/$G$22*$G$21-U343/$G$22*$G$20-O343/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J344)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R343,$J$59:$J343)*(1+$F$19)^(YEARFRAC($J$59,$J344,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X343,$J$59:$J343)*(1+$F$20)^(YEARFRAC($J$59,$J344,3))/$G$20-O344/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD343,$J$59:$J343)*(1+$F$21)^(YEARFRAC($J$59,$J344,3))/$G$21-U344/$G$21*$G$20-O344/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ343,$J$59:$J343)*(1+$F$22)^(YEARFRAC($J$59,$J344,3))/$G$22-AA344/$G$22*$G$21-U344/$G$22*$G$20-O344/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J345)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R344,$J$59:$J344)*(1+$F$19)^(YEARFRAC($J$59,$J345,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X344,$J$59:$J344)*(1+$F$20)^(YEARFRAC($J$59,$J345,3))/$G$20-O345/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD344,$J$59:$J344)*(1+$F$21)^(YEARFRAC($J$59,$J345,3))/$G$21-U345/$G$21*$G$20-O345/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ344,$J$59:$J344)*(1+$F$22)^(YEARFRAC($J$59,$J345,3))/$G$22-AA345/$G$22*$G$21-U345/$G$22*$G$20-O345/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J346)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R345,$J$59:$J345)*(1+$F$19)^(YEARFRAC($J$59,$J346,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X345,$J$59:$J345)*(1+$F$20)^(YEARFRAC($J$59,$J346,3))/$G$20-O346/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD345,$J$59:$J345)*(1+$F$21)^(YEARFRAC($J$59,$J346,3))/$G$21-U346/$G$21*$G$20-O346/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ345,$J$59:$J345)*(1+$F$22)^(YEARFRAC($J$59,$J346,3))/$G$22-AA346/$G$22*$G$21-U346/$G$22*$G$20-O346/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2045,"2045-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2045-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J347)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R346,$J$59:$J346)*(1+$F$19)^(YEARFRAC($J$59,$J347,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X346,$J$59:$J346)*(1+$F$20)^(YEARFRAC($J$59,$J347,3))/$G$20-O347/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD346,$J$59:$J346)*(1+$F$21)^(YEARFRAC($J$59,$J347,3))/$G$21-U347/$G$21*$G$20-O347/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ346,$J$59:$J346)*(1+$F$22)^(YEARFRAC($J$59,$J347,3))/$G$22-AA347/$G$22*$G$21-U347/$G$22*$G$20-O347/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J348)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R347,$J$59:$J347)*(1+$F$19)^(YEARFRAC($J$59,$J348,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X347,$J$59:$J347)*(1+$F$20)^(YEARFRAC($J$59,$J348,3))/$G$20-O348/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD347,$J$59:$J347)*(1+$F$21)^(YEARFRAC($J$59,$J348,3))/$G$21-U348/$G$21*$G$20-O348/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ347,$J$59:$J347)*(1+$F$22)^(YEARFRAC($J$59,$J348,3))/$G$22-AA348/$G$22*$G$21-U348/$G$22*$G$20-O348/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J349)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R348,$J$59:$J348)*(1+$F$19)^(YEARFRAC($J$59,$J349,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X348,$J$59:$J348)*(1+$F$20)^(YEARFRAC($J$59,$J349,3))/$G$20-O349/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD348,$J$59:$J348)*(1+$F$21)^(YEARFRAC($J$59,$J349,3))/$G$21-U349/$G$21*$G$20-O349/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ348,$J$59:$J348)*(1+$F$22)^(YEARFRAC($J$59,$J349,3))/$G$22-AA349/$G$22*$G$21-U349/$G$22*$G$20-O349/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J350)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R349,$J$59:$J349)*(1+$F$19)^(YEARFRAC($J$59,$J350,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X349,$J$59:$J349)*(1+$F$20)^(YEARFRAC($J$59,$J350,3))/$G$20-O350/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD349,$J$59:$J349)*(1+$F$21)^(YEARFRAC($J$59,$J350,3))/$G$21-U350/$G$21*$G$20-O350/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ349,$J$59:$J349)*(1+$F$22)^(YEARFRAC($J$59,$J350,3))/$G$22-AA350/$G$22*$G$21-U350/$G$22*$G$20-O350/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J351)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R350,$J$59:$J350)*(1+$F$19)^(YEARFRAC($J$59,$J351,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X350,$J$59:$J350)*(1+$F$20)^(YEARFRAC($J$59,$J351,3))/$G$20-O351/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD350,$J$59:$J350)*(1+$F$21)^(YEARFRAC($J$59,$J351,3))/$G$21-U351/$G$21*$G$20-O351/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ350,$J$59:$J350)*(1+$F$22)^(YEARFRAC($J$59,$J351,3))/$G$22-AA351/$G$22*$G$21-U351/$G$22*$G$20-O351/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J352)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R351,$J$59:$J351)*(1+$F$19)^(YEARFRAC($J$59,$J352,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X351,$J$59:$J351)*(1+$F$20)^(YEARFRAC($J$59,$J352,3))/$G$20-O352/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD351,$J$59:$J351)*(1+$F$21)^(YEARFRAC($J$59,$J352,3))/$G$21-U352/$G$21*$G$20-O352/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ351,$J$59:$J351)*(1+$F$22)^(YEARFRAC($J$59,$J352,3))/$G$22-AA352/$G$22*$G$21-U352/$G$22*$G$20-O352/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J353)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R352,$J$59:$J352)*(1+$F$19)^(YEARFRAC($J$59,$J353,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X352,$J$59:$J352)*(1+$F$20)^(YEARFRAC($J$59,$J353,3))/$G$20-O353/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD352,$J$59:$J352)*(1+$F$21)^(YEARFRAC($J$59,$J353,3))/$G$21-U353/$G$21*$G$20-O353/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ352,$J$59:$J352)*(1+$F$22)^(YEARFRAC($J$59,$J353,3))/$G$22-AA353/$G$22*$G$21-U353/$G$22*$G$20-O353/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J354)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R353,$J$59:$J353)*(1+$F$19)^(YEARFRAC($J$59,$J354,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X353,$J$59:$J353)*(1+$F$20)^(YEARFRAC($J$59,$J354,3))/$G$20-O354/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD353,$J$59:$J353)*(1+$F$21)^(YEARFRAC($J$59,$J354,3))/$G$21-U354/$G$21*$G$20-O354/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ353,$J$59:$J353)*(1+$F$22)^(YEARFRAC($J$59,$J354,3))/$G$22-AA354/$G$22*$G$21-U354/$G$22*$G$20-O354/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J355)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R354,$J$59:$J354)*(1+$F$19)^(YEARFRAC($J$59,$J355,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X354,$J$59:$J354)*(1+$F$20)^(YEARFRAC($J$59,$J355,3))/$G$20-O355/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD354,$J$59:$J354)*(1+$F$21)^(YEARFRAC($J$59,$J355,3))/$G$21-U355/$G$21*$G$20-O355/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ354,$J$59:$J354)*(1+$F$22)^(YEARFRAC($J$59,$J355,3))/$G$22-AA355/$G$22*$G$21-U355/$G$22*$G$20-O355/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J356)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R355,$J$59:$J355)*(1+$F$19)^(YEARFRAC($J$59,$J356,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X355,$J$59:$J355)*(1+$F$20)^(YEARFRAC($J$59,$J356,3))/$G$20-O356/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD355,$J$59:$J355)*(1+$F$21)^(YEARFRAC($J$59,$J356,3))/$G$21-U356/$G$21*$G$20-O356/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ355,$J$59:$J355)*(1+$F$22)^(YEARFRAC($J$59,$J356,3))/$G$22-AA356/$G$22*$G$21-U356/$G$22*$G$20-O356/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J357)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R356,$J$59:$J356)*(1+$F$19)^(YEARFRAC($J$59,$J357,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X356,$J$59:$J356)*(1+$F$20)^(YEARFRAC($J$59,$J357,3))/$G$20-O357/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD356,$J$59:$J356)*(1+$F$21)^(YEARFRAC($J$59,$J357,3))/$G$21-U357/$G$21*$G$20-O357/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ356,$J$59:$J356)*(1+$F$22)^(YEARFRAC($J$59,$J357,3))/$G$22-AA357/$G$22*$G$21-U357/$G$22*$G$20-O357/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J358)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R357,$J$59:$J357)*(1+$F$19)^(YEARFRAC($J$59,$J358,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X357,$J$59:$J357)*(1+$F$20)^(YEARFRAC($J$59,$J358,3))/$G$20-O358/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD357,$J$59:$J357)*(1+$F$21)^(YEARFRAC($J$59,$J358,3))/$G$21-U358/$G$21*$G$20-O358/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ357,$J$59:$J357)*(1+$F$22)^(YEARFRAC($J$59,$J358,3))/$G$22-AA358/$G$22*$G$21-U358/$G$22*$G$20-O358/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2046,"2046-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2046-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J359)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R358,$J$59:$J358)*(1+$F$19)^(YEARFRAC($J$59,$J359,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X358,$J$59:$J358)*(1+$F$20)^(YEARFRAC($J$59,$J359,3))/$G$20-O359/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD358,$J$59:$J358)*(1+$F$21)^(YEARFRAC($J$59,$J359,3))/$G$21-U359/$G$21*$G$20-O359/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ358,$J$59:$J358)*(1+$F$22)^(YEARFRAC($J$59,$J359,3))/$G$22-AA359/$G$22*$G$21-U359/$G$22*$G$20-O359/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J360)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R359,$J$59:$J359)*(1+$F$19)^(YEARFRAC($J$59,$J360,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X359,$J$59:$J359)*(1+$F$20)^(YEARFRAC($J$59,$J360,3))/$G$20-O360/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD359,$J$59:$J359)*(1+$F$21)^(YEARFRAC($J$59,$J360,3))/$G$21-U360/$G$21*$G$20-O360/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ359,$J$59:$J359)*(1+$F$22)^(YEARFRAC($J$59,$J360,3))/$G$22-AA360/$G$22*$G$21-U360/$G$22*$G$20-O360/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J361)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R360,$J$59:$J360)*(1+$F$19)^(YEARFRAC($J$59,$J361,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X360,$J$59:$J360)*(1+$F$20)^(YEARFRAC($J$59,$J361,3))/$G$20-O361/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD360,$J$59:$J360)*(1+$F$21)^(YEARFRAC($J$59,$J361,3))/$G$21-U361/$G$21*$G$20-O361/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ360,$J$59:$J360)*(1+$F$22)^(YEARFRAC($J$59,$J361,3))/$G$22-AA361/$G$22*$G$21-U361/$G$22*$G$20-O361/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J362)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R361,$J$59:$J361)*(1+$F$19)^(YEARFRAC($J$59,$J362,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X361,$J$59:$J361)*(1+$F$20)^(YEARFRAC($J$59,$J362,3))/$G$20-O362/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD361,$J$59:$J361)*(1+$F$21)^(YEARFRAC($J$59,$J362,3))/$G$21-U362/$G$21*$G$20-O362/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ361,$J$59:$J361)*(1+$F$22)^(YEARFRAC($J$59,$J362,3))/$G$22-AA362/$G$22*$G$21-U362/$G$22*$G$20-O362/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J363)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R362,$J$59:$J362)*(1+$F$19)^(YEARFRAC($J$59,$J363,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X362,$J$59:$J362)*(1+$F$20)^(YEARFRAC($J$59,$J363,3))/$G$20-O363/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD362,$J$59:$J362)*(1+$F$21)^(YEARFRAC($J$59,$J363,3))/$G$21-U363/$G$21*$G$20-O363/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ362,$J$59:$J362)*(1+$F$22)^(YEARFRAC($J$59,$J363,3))/$G$22-AA363/$G$22*$G$21-U363/$G$22*$G$20-O363/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J364)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R363,$J$59:$J363)*(1+$F$19)^(YEARFRAC($J$59,$J364,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X363,$J$59:$J363)*(1+$F$20)^(YEARFRAC($J$59,$J364,3))/$G$20-O364/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD363,$J$59:$J363)*(1+$F$21)^(YEARFRAC($J$59,$J364,3))/$G$21-U364/$G$21*$G$20-O364/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ363,$J$59:$J363)*(1+$F$22)^(YEARFRAC($J$59,$J364,3))/$G$22-AA364/$G$22*$G$21-U364/$G$22*$G$20-O364/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J365)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R364,$J$59:$J364)*(1+$F$19)^(YEARFRAC($J$59,$J365,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X364,$J$59:$J364)*(1+$F$20)^(YEARFRAC($J$59,$J365,3))/$G$20-O365/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD364,$J$59:$J364)*(1+$F$21)^(YEARFRAC($J$59,$J365,3))/$G$21-U365/$G$21*$G$20-O365/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ364,$J$59:$J364)*(1+$F$22)^(YEARFRAC($J$59,$J365,3))/$G$22-AA365/$G$22*$G$21-U365/$G$22*$G$20-O365/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J366)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R365,$J$59:$J365)*(1+$F$19)^(YEARFRAC($J$59,$J366,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X365,$J$59:$J365)*(1+$F$20)^(YEARFRAC($J$59,$J366,3))/$G$20-O366/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD365,$J$59:$J365)*(1+$F$21)^(YEARFRAC($J$59,$J366,3))/$G$21-U366/$G$21*$G$20-O366/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ365,$J$59:$J365)*(1+$F$22)^(YEARFRAC($J$59,$J366,3))/$G$22-AA366/$G$22*$G$21-U366/$G$22*$G$20-O366/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J367)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R366,$J$59:$J366)*(1+$F$19)^(YEARFRAC($J$59,$J367,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X366,$J$59:$J366)*(1+$F$20)^(YEARFRAC($J$59,$J367,3))/$G$20-O367/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD366,$J$59:$J366)*(1+$F$21)^(YEARFRAC($J$59,$J367,3))/$G$21-U367/$G$21*$G$20-O367/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ366,$J$59:$J366)*(1+$F$22)^(YEARFRAC($J$59,$J367,3))/$G$22-AA367/$G$22*$G$21-U367/$G$22*$G$20-O367/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J368)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R367,$J$59:$J367)*(1+$F$19)^(YEARFRAC($J$59,$J368,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X367,$J$59:$J367)*(1+$F$20)^(YEARFRAC($J$59,$J368,3))/$G$20-O368/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD367,$J$59:$J367)*(1+$F$21)^(YEARFRAC($J$59,$J368,3))/$G$21-U368/$G$21*$G$20-O368/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ367,$J$59:$J367)*(1+$F$22)^(YEARFRAC($J$59,$J368,3))/$G$22-AA368/$G$22*$G$21-U368/$G$22*$G$20-O368/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J369)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R368,$J$59:$J368)*(1+$F$19)^(YEARFRAC($J$59,$J369,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X368,$J$59:$J368)*(1+$F$20)^(YEARFRAC($J$59,$J369,3))/$G$20-O369/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD368,$J$59:$J368)*(1+$F$21)^(YEARFRAC($J$59,$J369,3))/$G$21-U369/$G$21*$G$20-O369/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ368,$J$59:$J368)*(1+$F$22)^(YEARFRAC($J$59,$J369,3))/$G$22-AA369/$G$22*$G$21-U369/$G$22*$G$20-O369/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J370)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R369,$J$59:$J369)*(1+$F$19)^(YEARFRAC($J$59,$J370,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X369,$J$59:$J369)*(1+$F$20)^(YEARFRAC($J$59,$J370,3))/$G$20-O370/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD369,$J$59:$J369)*(1+$F$21)^(YEARFRAC($J$59,$J370,3))/$G$21-U370/$G$21*$G$20-O370/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ369,$J$59:$J369)*(1+$F$22)^(YEARFRAC($J$59,$J370,3))/$G$22-AA370/$G$22*$G$21-U370/$G$22*$G$20-O370/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2047,"2047-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2047-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J371)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R370,$J$59:$J370)*(1+$F$19)^(YEARFRAC($J$59,$J371,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X370,$J$59:$J370)*(1+$F$20)^(YEARFRAC($J$59,$J371,3))/$G$20-O371/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD370,$J$59:$J370)*(1+$F$21)^(YEARFRAC($J$59,$J371,3))/$G$21-U371/$G$21*$G$20-O371/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ370,$J$59:$J370)*(1+$F$22)^(YEARFRAC($J$59,$J371,3))/$G$22-AA371/$G$22*$G$21-U371/$G$22*$G$20-O371/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2048,"2048-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2048-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J372)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R371,$J$59:$J371)*(1+$F$19)^(YEARFRAC($J$59,$J372,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X371,$J$59:$J371)*(1+$F$20)^(YEARFRAC($J$59,$J372,3))/$G$20-O372/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD371,$J$59:$J371)*(1+$F$21)^(YEARFRAC($J$59,$J372,3))/$G$21-U372/$G$21*$G$20-O372/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ371,$J$59:$J371)*(1+$F$22)^(YEARFRAC($J$59,$J372,3))/$G$22-AA372/$G$22*$G$21-U372/$G$22*$G$20-O372/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2048,"2048-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2048-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J373)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R372,$J$59:$J372)*(1+$F$19)^(YEARFRAC($J$59,$J373,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X372,$J$59:$J372)*(1+$F$20)^(YEARFRAC($J$59,$J373,3))/$G$20-O373/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD372,$J$59:$J372)*(1+$F$21)^(YEARFRAC($J$59,$J373,3))/$G$21-U373/$G$21*$G$20-O373/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ372,$J$59:$J372)*(1+$F$22)^(YEARFRAC($J$59,$J373,3))/$G$22-AA373/$G$22*$G$21-U373/$G$22*$G$20-O373/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2048,"2048-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2048-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J374)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R373,$J$59:$J373)*(1+$F$19)^(YEARFRAC($J$59,$J374,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X373,$J$59:$J373)*(1+$F$20)^(YEARFRAC($J$59,$J374,3))/$G$20-O374/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD373,$J$59:$J373)*(1+$F$21)^(YEARFRAC($J$59,$J374,3))/$G$21-U374/$G$21*$G$20-O374/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ373,$J$59:$J373)*(1+$F$22)^(YEARFRAC($J$59,$J374,3))/$G$22-AA374/$G$22*$G$21-U374/$G$22*$G$20-O374/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2048,"2048-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2048-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J375)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R374,$J$59:$J374)*(1+$F$19)^(YEARFRAC($J$59,$J375,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X374,$J$59:$J374)*(1+$F$20)^(YEARFRAC($J$59,$J375,3))/$G$20-O375/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD374,$J$59:$J374)*(1+$F$21)^(YEARFRAC($J$59,$J375,3))/$G$21-U375/$G$21*$G$20-O375/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ374,$J$59:$J374)*(1+$F$22)^(YEARFRAC($J$59,$J375,3))/$G$22-AA375/$G$22*$G$21-U375/$G$22*$G$20-O375/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2048,"2048-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2048-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J376)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R375,$J$59:$J375)*(1+$F$19)^(YEARFRAC($J$59,$J376,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X375,$J$59:$J375)*(1+$F$20)^(YEARFRAC($J$59,$J376,3))/$G$20-O376/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD375,$J$59:$J375)*(1+$F$21)^(YEARFRAC($J$59,$J376,3))/$G$21-U376/$G$21*$G$20-O376/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ375,$J$59:$J375)*(1+$F$22)^(YEARFRAC($J$59,$J376,3))/$G$22-AA376/$G$22*$G$21-U376/$G$22*$G$20-O376/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2048,"2048-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2048-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J377)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R376,$J$59:$J376)*(1+$F$19)^(YEARFRAC($J$59,$J377,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X376,$J$59:$J376)*(1+$F$20)^(YEARFRAC($J$59,$J377,3))/$G$20-O377/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD376,$J$59:$J376)*(1+$F$21)^(YEARFRAC($J$59,$J377,3))/$G$21-U377/$G$21*$G$20-O377/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ376,$J$59:$J376)*(1+$F$22)^(YEARFRAC($J$59,$J377,3))/$G$22-AA377/$G$22*$G$21-U377/$G$22*$G$20-O377/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2048,"2048-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2048-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J378)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R377,$J$59:$J377)*(1+$F$19)^(YEARFRAC($J$59,$J378,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X377,$J$59:$J377)*(1+$F$20)^(YEARFRAC($J$59,$J378,3))/$G$20-O378/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD377,$J$59:$J377)*(1+$F$21)^(YEARFRAC($J$59,$J378,3))/$G$21-U378/$G$21*$G$20-O378/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ377,$J$59:$J377)*(1+$F$22)^(YEARFRAC($J$59,$J378,3))/$G$22-AA378/$G$22*$G$21-U378/$G$22*$G$20-O378/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2048,"2048-08-31",{"$error":"#REF!"},{"$f":"(Q379+W379+AC379+AI379)-N379","v":{"$error":"#REF!"}},{"$f":"F379+G379","v":{"$error":"#REF!"}},null,"2048-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J379)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R378,$J$59:$J378)*(1+$F$19)^(YEARFRAC($J$59,$J379,3)))","v":{"$error":"#REF!"}},{"$f":"MIN(N379,O379)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"L379+Q379","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X378,$J$59:$J378)*(1+$F$20)^(YEARFRAC($J$59,$J379,3))/$G$20-O379/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(T379,U379)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD378,$J$59:$J378)*(1+$F$21)^(YEARFRAC($J$59,$J379,3))/$G$21-U379/$G$21*$G$20-O379/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(Z379,AA379)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ378,$J$59:$J378)*(1+$F$22)^(YEARFRAC($J$59,$J379,3))/$G$22-AA379/$G$22*$G$21-U379/$G$22*$G$20-O379/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(AF379,AG379)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"YEAR(E380)","v":2048},"2048-09-30",{"$f":"K380","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"E380","v":"2048-09-30"},{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J380)","v":{"$error":"#REF!"}},{"$f":"IF(K380<0,K380,0)","v":{"$error":"#REF!"}},{"$f":"IF(K380>0,K380*$H$24,0)","v":{"$error":"#REF!"}},{"$f":"IF(K380>0,K380-M380,0)","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$19,R$59:R379,$J$59:$J379)*(1+$F$19)^(YEARFRAC($J$59,$J380,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"N380-P380","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$20,X$59:X379,$J$59:$J379)*(1+$F$20)^(YEARFRAC($J$59,$J380,3))/$G$20-O380/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"T380-V380","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD379,$J$59:$J379)*(1+$F$21)^(YEARFRAC($J$59,$J380,3))/$G$21-U380/$G$21*$G$20-O380/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"Z380-AB380","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ379,$J$59:$J379)*(1+$F$22)^(YEARFRAC($J$59,$J380,3))/$G$22-AA380/$G$22*$G$21-U380/$G$22*$G$20-O380/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2048,"2048-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2048-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J381)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R380,$J$59:$J380)*(1+$F$19)^(YEARFRAC($J$59,$J381,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,P381*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X380,$J$59:$J380)*(1+$F$20)^(YEARFRAC($J$59,$J381,3))/$G$20-O381/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,V381*$G$20)","v":{"$error":"#REF!"}},{"$f":"R381+W381","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD380,$J$59:$J380)*(1+$F$21)^(YEARFRAC($J$59,$J381,3))/$G$21-U381/$G$21*$G$20-O381/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AB381*$G$21)","v":{"$error":"#REF!"}},{"$f":"X381+AC381","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ380,$J$59:$J380)*(1+$F$22)^(YEARFRAC($J$59,$J381,3))/$G$22-AA381/$G$22*$G$21-U381/$G$22*$G$20-O381/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AH381*$G$22)","v":{"$error":"#REF!"}},{"$f":"AD381+AI381","v":{"$error":"#REF!"}}]
[null,null,null,2048,"2048-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2048-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J382)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R381,$J$59:$J381)*(1+$F$19)^(YEARFRAC($J$59,$J382,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X381,$J$59:$J381)*(1+$F$20)^(YEARFRAC($J$59,$J382,3))/$G$20-O382/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD381,$J$59:$J381)*(1+$F$21)^(YEARFRAC($J$59,$J382,3))/$G$21-U382/$G$21*$G$20-O382/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ381,$J$59:$J381)*(1+$F$22)^(YEARFRAC($J$59,$J382,3))/$G$22-AA382/$G$22*$G$21-U382/$G$22*$G$20-O382/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2048,"2048-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2048-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J383)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R382,$J$59:$J382)*(1+$F$19)^(YEARFRAC($J$59,$J383,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X382,$J$59:$J382)*(1+$F$20)^(YEARFRAC($J$59,$J383,3))/$G$20-O383/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD382,$J$59:$J382)*(1+$F$21)^(YEARFRAC($J$59,$J383,3))/$G$21-U383/$G$21*$G$20-O383/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ382,$J$59:$J382)*(1+$F$22)^(YEARFRAC($J$59,$J383,3))/$G$22-AA383/$G$22*$G$21-U383/$G$22*$G$20-O383/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J384)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R383,$J$59:$J383)*(1+$F$19)^(YEARFRAC($J$59,$J384,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X383,$J$59:$J383)*(1+$F$20)^(YEARFRAC($J$59,$J384,3))/$G$20-O384/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD383,$J$59:$J383)*(1+$F$21)^(YEARFRAC($J$59,$J384,3))/$G$21-U384/$G$21*$G$20-O384/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ383,$J$59:$J383)*(1+$F$22)^(YEARFRAC($J$59,$J384,3))/$G$22-AA384/$G$22*$G$21-U384/$G$22*$G$20-O384/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J385)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R384,$J$59:$J384)*(1+$F$19)^(YEARFRAC($J$59,$J385,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X384,$J$59:$J384)*(1+$F$20)^(YEARFRAC($J$59,$J385,3))/$G$20-O385/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD384,$J$59:$J384)*(1+$F$21)^(YEARFRAC($J$59,$J385,3))/$G$21-U385/$G$21*$G$20-O385/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ384,$J$59:$J384)*(1+$F$22)^(YEARFRAC($J$59,$J385,3))/$G$22-AA385/$G$22*$G$21-U385/$G$22*$G$20-O385/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J386)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R385,$J$59:$J385)*(1+$F$19)^(YEARFRAC($J$59,$J386,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X385,$J$59:$J385)*(1+$F$20)^(YEARFRAC($J$59,$J386,3))/$G$20-O386/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD385,$J$59:$J385)*(1+$F$21)^(YEARFRAC($J$59,$J386,3))/$G$21-U386/$G$21*$G$20-O386/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ385,$J$59:$J385)*(1+$F$22)^(YEARFRAC($J$59,$J386,3))/$G$22-AA386/$G$22*$G$21-U386/$G$22*$G$20-O386/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J387)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R386,$J$59:$J386)*(1+$F$19)^(YEARFRAC($J$59,$J387,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X386,$J$59:$J386)*(1+$F$20)^(YEARFRAC($J$59,$J387,3))/$G$20-O387/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD386,$J$59:$J386)*(1+$F$21)^(YEARFRAC($J$59,$J387,3))/$G$21-U387/$G$21*$G$20-O387/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ386,$J$59:$J386)*(1+$F$22)^(YEARFRAC($J$59,$J387,3))/$G$22-AA387/$G$22*$G$21-U387/$G$22*$G$20-O387/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J388)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R387,$J$59:$J387)*(1+$F$19)^(YEARFRAC($J$59,$J388,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X387,$J$59:$J387)*(1+$F$20)^(YEARFRAC($J$59,$J388,3))/$G$20-O388/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD387,$J$59:$J387)*(1+$F$21)^(YEARFRAC($J$59,$J388,3))/$G$21-U388/$G$21*$G$20-O388/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ387,$J$59:$J387)*(1+$F$22)^(YEARFRAC($J$59,$J388,3))/$G$22-AA388/$G$22*$G$21-U388/$G$22*$G$20-O388/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J389)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R388,$J$59:$J388)*(1+$F$19)^(YEARFRAC($J$59,$J389,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X388,$J$59:$J388)*(1+$F$20)^(YEARFRAC($J$59,$J389,3))/$G$20-O389/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD388,$J$59:$J388)*(1+$F$21)^(YEARFRAC($J$59,$J389,3))/$G$21-U389/$G$21*$G$20-O389/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ388,$J$59:$J388)*(1+$F$22)^(YEARFRAC($J$59,$J389,3))/$G$22-AA389/$G$22*$G$21-U389/$G$22*$G$20-O389/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J390)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R389,$J$59:$J389)*(1+$F$19)^(YEARFRAC($J$59,$J390,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X389,$J$59:$J389)*(1+$F$20)^(YEARFRAC($J$59,$J390,3))/$G$20-O390/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD389,$J$59:$J389)*(1+$F$21)^(YEARFRAC($J$59,$J390,3))/$G$21-U390/$G$21*$G$20-O390/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ389,$J$59:$J389)*(1+$F$22)^(YEARFRAC($J$59,$J390,3))/$G$22-AA390/$G$22*$G$21-U390/$G$22*$G$20-O390/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J391)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R390,$J$59:$J390)*(1+$F$19)^(YEARFRAC($J$59,$J391,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X390,$J$59:$J390)*(1+$F$20)^(YEARFRAC($J$59,$J391,3))/$G$20-O391/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD390,$J$59:$J390)*(1+$F$21)^(YEARFRAC($J$59,$J391,3))/$G$21-U391/$G$21*$G$20-O391/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ390,$J$59:$J390)*(1+$F$22)^(YEARFRAC($J$59,$J391,3))/$G$22-AA391/$G$22*$G$21-U391/$G$22*$G$20-O391/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J392)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R391,$J$59:$J391)*(1+$F$19)^(YEARFRAC($J$59,$J392,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X391,$J$59:$J391)*(1+$F$20)^(YEARFRAC($J$59,$J392,3))/$G$20-O392/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD391,$J$59:$J391)*(1+$F$21)^(YEARFRAC($J$59,$J392,3))/$G$21-U392/$G$21*$G$20-O392/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ391,$J$59:$J391)*(1+$F$22)^(YEARFRAC($J$59,$J392,3))/$G$22-AA392/$G$22*$G$21-U392/$G$22*$G$20-O392/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J393)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R392,$J$59:$J392)*(1+$F$19)^(YEARFRAC($J$59,$J393,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X392,$J$59:$J392)*(1+$F$20)^(YEARFRAC($J$59,$J393,3))/$G$20-O393/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD392,$J$59:$J392)*(1+$F$21)^(YEARFRAC($J$59,$J393,3))/$G$21-U393/$G$21*$G$20-O393/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ392,$J$59:$J392)*(1+$F$22)^(YEARFRAC($J$59,$J393,3))/$G$22-AA393/$G$22*$G$21-U393/$G$22*$G$20-O393/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J394)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R393,$J$59:$J393)*(1+$F$19)^(YEARFRAC($J$59,$J394,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X393,$J$59:$J393)*(1+$F$20)^(YEARFRAC($J$59,$J394,3))/$G$20-O394/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD393,$J$59:$J393)*(1+$F$21)^(YEARFRAC($J$59,$J394,3))/$G$21-U394/$G$21*$G$20-O394/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ393,$J$59:$J393)*(1+$F$22)^(YEARFRAC($J$59,$J394,3))/$G$22-AA394/$G$22*$G$21-U394/$G$22*$G$20-O394/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2049,"2049-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2049-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J395)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R394,$J$59:$J394)*(1+$F$19)^(YEARFRAC($J$59,$J395,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X394,$J$59:$J394)*(1+$F$20)^(YEARFRAC($J$59,$J395,3))/$G$20-O395/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD394,$J$59:$J394)*(1+$F$21)^(YEARFRAC($J$59,$J395,3))/$G$21-U395/$G$21*$G$20-O395/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ394,$J$59:$J394)*(1+$F$22)^(YEARFRAC($J$59,$J395,3))/$G$22-AA395/$G$22*$G$21-U395/$G$22*$G$20-O395/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J396)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R395,$J$59:$J395)*(1+$F$19)^(YEARFRAC($J$59,$J396,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X395,$J$59:$J395)*(1+$F$20)^(YEARFRAC($J$59,$J396,3))/$G$20-O396/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD395,$J$59:$J395)*(1+$F$21)^(YEARFRAC($J$59,$J396,3))/$G$21-U396/$G$21*$G$20-O396/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ395,$J$59:$J395)*(1+$F$22)^(YEARFRAC($J$59,$J396,3))/$G$22-AA396/$G$22*$G$21-U396/$G$22*$G$20-O396/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J397)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R396,$J$59:$J396)*(1+$F$19)^(YEARFRAC($J$59,$J397,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X396,$J$59:$J396)*(1+$F$20)^(YEARFRAC($J$59,$J397,3))/$G$20-O397/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD396,$J$59:$J396)*(1+$F$21)^(YEARFRAC($J$59,$J397,3))/$G$21-U397/$G$21*$G$20-O397/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ396,$J$59:$J396)*(1+$F$22)^(YEARFRAC($J$59,$J397,3))/$G$22-AA397/$G$22*$G$21-U397/$G$22*$G$20-O397/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J398)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R397,$J$59:$J397)*(1+$F$19)^(YEARFRAC($J$59,$J398,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X397,$J$59:$J397)*(1+$F$20)^(YEARFRAC($J$59,$J398,3))/$G$20-O398/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD397,$J$59:$J397)*(1+$F$21)^(YEARFRAC($J$59,$J398,3))/$G$21-U398/$G$21*$G$20-O398/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ397,$J$59:$J397)*(1+$F$22)^(YEARFRAC($J$59,$J398,3))/$G$22-AA398/$G$22*$G$21-U398/$G$22*$G$20-O398/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J399)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R398,$J$59:$J398)*(1+$F$19)^(YEARFRAC($J$59,$J399,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X398,$J$59:$J398)*(1+$F$20)^(YEARFRAC($J$59,$J399,3))/$G$20-O399/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD398,$J$59:$J398)*(1+$F$21)^(YEARFRAC($J$59,$J399,3))/$G$21-U399/$G$21*$G$20-O399/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ398,$J$59:$J398)*(1+$F$22)^(YEARFRAC($J$59,$J399,3))/$G$22-AA399/$G$22*$G$21-U399/$G$22*$G$20-O399/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J400)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R399,$J$59:$J399)*(1+$F$19)^(YEARFRAC($J$59,$J400,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X399,$J$59:$J399)*(1+$F$20)^(YEARFRAC($J$59,$J400,3))/$G$20-O400/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD399,$J$59:$J399)*(1+$F$21)^(YEARFRAC($J$59,$J400,3))/$G$21-U400/$G$21*$G$20-O400/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ399,$J$59:$J399)*(1+$F$22)^(YEARFRAC($J$59,$J400,3))/$G$22-AA400/$G$22*$G$21-U400/$G$22*$G$20-O400/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J401)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R400,$J$59:$J400)*(1+$F$19)^(YEARFRAC($J$59,$J401,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X400,$J$59:$J400)*(1+$F$20)^(YEARFRAC($J$59,$J401,3))/$G$20-O401/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD400,$J$59:$J400)*(1+$F$21)^(YEARFRAC($J$59,$J401,3))/$G$21-U401/$G$21*$G$20-O401/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ400,$J$59:$J400)*(1+$F$22)^(YEARFRAC($J$59,$J401,3))/$G$22-AA401/$G$22*$G$21-U401/$G$22*$G$20-O401/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J402)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R401,$J$59:$J401)*(1+$F$19)^(YEARFRAC($J$59,$J402,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X401,$J$59:$J401)*(1+$F$20)^(YEARFRAC($J$59,$J402,3))/$G$20-O402/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD401,$J$59:$J401)*(1+$F$21)^(YEARFRAC($J$59,$J402,3))/$G$21-U402/$G$21*$G$20-O402/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ401,$J$59:$J401)*(1+$F$22)^(YEARFRAC($J$59,$J402,3))/$G$22-AA402/$G$22*$G$21-U402/$G$22*$G$20-O402/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J403)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R402,$J$59:$J402)*(1+$F$19)^(YEARFRAC($J$59,$J403,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X402,$J$59:$J402)*(1+$F$20)^(YEARFRAC($J$59,$J403,3))/$G$20-O403/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD402,$J$59:$J402)*(1+$F$21)^(YEARFRAC($J$59,$J403,3))/$G$21-U403/$G$21*$G$20-O403/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ402,$J$59:$J402)*(1+$F$22)^(YEARFRAC($J$59,$J403,3))/$G$22-AA403/$G$22*$G$21-U403/$G$22*$G$20-O403/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J404)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R403,$J$59:$J403)*(1+$F$19)^(YEARFRAC($J$59,$J404,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X403,$J$59:$J403)*(1+$F$20)^(YEARFRAC($J$59,$J404,3))/$G$20-O404/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD403,$J$59:$J403)*(1+$F$21)^(YEARFRAC($J$59,$J404,3))/$G$21-U404/$G$21*$G$20-O404/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ403,$J$59:$J403)*(1+$F$22)^(YEARFRAC($J$59,$J404,3))/$G$22-AA404/$G$22*$G$21-U404/$G$22*$G$20-O404/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J405)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R404,$J$59:$J404)*(1+$F$19)^(YEARFRAC($J$59,$J405,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X404,$J$59:$J404)*(1+$F$20)^(YEARFRAC($J$59,$J405,3))/$G$20-O405/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD404,$J$59:$J404)*(1+$F$21)^(YEARFRAC($J$59,$J405,3))/$G$21-U405/$G$21*$G$20-O405/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ404,$J$59:$J404)*(1+$F$22)^(YEARFRAC($J$59,$J405,3))/$G$22-AA405/$G$22*$G$21-U405/$G$22*$G$20-O405/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J406)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R405,$J$59:$J405)*(1+$F$19)^(YEARFRAC($J$59,$J406,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X405,$J$59:$J405)*(1+$F$20)^(YEARFRAC($J$59,$J406,3))/$G$20-O406/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD405,$J$59:$J405)*(1+$F$21)^(YEARFRAC($J$59,$J406,3))/$G$21-U406/$G$21*$G$20-O406/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ405,$J$59:$J405)*(1+$F$22)^(YEARFRAC($J$59,$J406,3))/$G$22-AA406/$G$22*$G$21-U406/$G$22*$G$20-O406/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2050,"2050-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2050-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J407)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R406,$J$59:$J406)*(1+$F$19)^(YEARFRAC($J$59,$J407,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X406,$J$59:$J406)*(1+$F$20)^(YEARFRAC($J$59,$J407,3))/$G$20-O407/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD406,$J$59:$J406)*(1+$F$21)^(YEARFRAC($J$59,$J407,3))/$G$21-U407/$G$21*$G$20-O407/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ406,$J$59:$J406)*(1+$F$22)^(YEARFRAC($J$59,$J407,3))/$G$22-AA407/$G$22*$G$21-U407/$G$22*$G$20-O407/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J408)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R407,$J$59:$J407)*(1+$F$19)^(YEARFRAC($J$59,$J408,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X407,$J$59:$J407)*(1+$F$20)^(YEARFRAC($J$59,$J408,3))/$G$20-O408/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD407,$J$59:$J407)*(1+$F$21)^(YEARFRAC($J$59,$J408,3))/$G$21-U408/$G$21*$G$20-O408/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ407,$J$59:$J407)*(1+$F$22)^(YEARFRAC($J$59,$J408,3))/$G$22-AA408/$G$22*$G$21-U408/$G$22*$G$20-O408/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J409)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R408,$J$59:$J408)*(1+$F$19)^(YEARFRAC($J$59,$J409,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X408,$J$59:$J408)*(1+$F$20)^(YEARFRAC($J$59,$J409,3))/$G$20-O409/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD408,$J$59:$J408)*(1+$F$21)^(YEARFRAC($J$59,$J409,3))/$G$21-U409/$G$21*$G$20-O409/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ408,$J$59:$J408)*(1+$F$22)^(YEARFRAC($J$59,$J409,3))/$G$22-AA409/$G$22*$G$21-U409/$G$22*$G$20-O409/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J410)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R409,$J$59:$J409)*(1+$F$19)^(YEARFRAC($J$59,$J410,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X409,$J$59:$J409)*(1+$F$20)^(YEARFRAC($J$59,$J410,3))/$G$20-O410/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD409,$J$59:$J409)*(1+$F$21)^(YEARFRAC($J$59,$J410,3))/$G$21-U410/$G$21*$G$20-O410/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ409,$J$59:$J409)*(1+$F$22)^(YEARFRAC($J$59,$J410,3))/$G$22-AA410/$G$22*$G$21-U410/$G$22*$G$20-O410/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J411)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R410,$J$59:$J410)*(1+$F$19)^(YEARFRAC($J$59,$J411,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X410,$J$59:$J410)*(1+$F$20)^(YEARFRAC($J$59,$J411,3))/$G$20-O411/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD410,$J$59:$J410)*(1+$F$21)^(YEARFRAC($J$59,$J411,3))/$G$21-U411/$G$21*$G$20-O411/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ410,$J$59:$J410)*(1+$F$22)^(YEARFRAC($J$59,$J411,3))/$G$22-AA411/$G$22*$G$21-U411/$G$22*$G$20-O411/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J412)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R411,$J$59:$J411)*(1+$F$19)^(YEARFRAC($J$59,$J412,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X411,$J$59:$J411)*(1+$F$20)^(YEARFRAC($J$59,$J412,3))/$G$20-O412/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD411,$J$59:$J411)*(1+$F$21)^(YEARFRAC($J$59,$J412,3))/$G$21-U412/$G$21*$G$20-O412/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ411,$J$59:$J411)*(1+$F$22)^(YEARFRAC($J$59,$J412,3))/$G$22-AA412/$G$22*$G$21-U412/$G$22*$G$20-O412/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J413)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R412,$J$59:$J412)*(1+$F$19)^(YEARFRAC($J$59,$J413,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X412,$J$59:$J412)*(1+$F$20)^(YEARFRAC($J$59,$J413,3))/$G$20-O413/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD412,$J$59:$J412)*(1+$F$21)^(YEARFRAC($J$59,$J413,3))/$G$21-U413/$G$21*$G$20-O413/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ412,$J$59:$J412)*(1+$F$22)^(YEARFRAC($J$59,$J413,3))/$G$22-AA413/$G$22*$G$21-U413/$G$22*$G$20-O413/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J414)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R413,$J$59:$J413)*(1+$F$19)^(YEARFRAC($J$59,$J414,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X413,$J$59:$J413)*(1+$F$20)^(YEARFRAC($J$59,$J414,3))/$G$20-O414/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD413,$J$59:$J413)*(1+$F$21)^(YEARFRAC($J$59,$J414,3))/$G$21-U414/$G$21*$G$20-O414/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ413,$J$59:$J413)*(1+$F$22)^(YEARFRAC($J$59,$J414,3))/$G$22-AA414/$G$22*$G$21-U414/$G$22*$G$20-O414/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J415)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R414,$J$59:$J414)*(1+$F$19)^(YEARFRAC($J$59,$J415,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X414,$J$59:$J414)*(1+$F$20)^(YEARFRAC($J$59,$J415,3))/$G$20-O415/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD414,$J$59:$J414)*(1+$F$21)^(YEARFRAC($J$59,$J415,3))/$G$21-U415/$G$21*$G$20-O415/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ414,$J$59:$J414)*(1+$F$22)^(YEARFRAC($J$59,$J415,3))/$G$22-AA415/$G$22*$G$21-U415/$G$22*$G$20-O415/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J416)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R415,$J$59:$J415)*(1+$F$19)^(YEARFRAC($J$59,$J416,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X415,$J$59:$J415)*(1+$F$20)^(YEARFRAC($J$59,$J416,3))/$G$20-O416/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD415,$J$59:$J415)*(1+$F$21)^(YEARFRAC($J$59,$J416,3))/$G$21-U416/$G$21*$G$20-O416/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ415,$J$59:$J415)*(1+$F$22)^(YEARFRAC($J$59,$J416,3))/$G$22-AA416/$G$22*$G$21-U416/$G$22*$G$20-O416/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J417)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R416,$J$59:$J416)*(1+$F$19)^(YEARFRAC($J$59,$J417,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X416,$J$59:$J416)*(1+$F$20)^(YEARFRAC($J$59,$J417,3))/$G$20-O417/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD416,$J$59:$J416)*(1+$F$21)^(YEARFRAC($J$59,$J417,3))/$G$21-U417/$G$21*$G$20-O417/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ416,$J$59:$J416)*(1+$F$22)^(YEARFRAC($J$59,$J417,3))/$G$22-AA417/$G$22*$G$21-U417/$G$22*$G$20-O417/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J418)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R417,$J$59:$J417)*(1+$F$19)^(YEARFRAC($J$59,$J418,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X417,$J$59:$J417)*(1+$F$20)^(YEARFRAC($J$59,$J418,3))/$G$20-O418/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD417,$J$59:$J417)*(1+$F$21)^(YEARFRAC($J$59,$J418,3))/$G$21-U418/$G$21*$G$20-O418/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ417,$J$59:$J417)*(1+$F$22)^(YEARFRAC($J$59,$J418,3))/$G$22-AA418/$G$22*$G$21-U418/$G$22*$G$20-O418/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2051,"2051-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2051-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J419)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R418,$J$59:$J418)*(1+$F$19)^(YEARFRAC($J$59,$J419,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X418,$J$59:$J418)*(1+$F$20)^(YEARFRAC($J$59,$J419,3))/$G$20-O419/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD418,$J$59:$J418)*(1+$F$21)^(YEARFRAC($J$59,$J419,3))/$G$21-U419/$G$21*$G$20-O419/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ418,$J$59:$J418)*(1+$F$22)^(YEARFRAC($J$59,$J419,3))/$G$22-AA419/$G$22*$G$21-U419/$G$22*$G$20-O419/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J420)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R419,$J$59:$J419)*(1+$F$19)^(YEARFRAC($J$59,$J420,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X419,$J$59:$J419)*(1+$F$20)^(YEARFRAC($J$59,$J420,3))/$G$20-O420/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD419,$J$59:$J419)*(1+$F$21)^(YEARFRAC($J$59,$J420,3))/$G$21-U420/$G$21*$G$20-O420/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ419,$J$59:$J419)*(1+$F$22)^(YEARFRAC($J$59,$J420,3))/$G$22-AA420/$G$22*$G$21-U420/$G$22*$G$20-O420/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J421)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R420,$J$59:$J420)*(1+$F$19)^(YEARFRAC($J$59,$J421,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X420,$J$59:$J420)*(1+$F$20)^(YEARFRAC($J$59,$J421,3))/$G$20-O421/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD420,$J$59:$J420)*(1+$F$21)^(YEARFRAC($J$59,$J421,3))/$G$21-U421/$G$21*$G$20-O421/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ420,$J$59:$J420)*(1+$F$22)^(YEARFRAC($J$59,$J421,3))/$G$22-AA421/$G$22*$G$21-U421/$G$22*$G$20-O421/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J422)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R421,$J$59:$J421)*(1+$F$19)^(YEARFRAC($J$59,$J422,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X421,$J$59:$J421)*(1+$F$20)^(YEARFRAC($J$59,$J422,3))/$G$20-O422/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD421,$J$59:$J421)*(1+$F$21)^(YEARFRAC($J$59,$J422,3))/$G$21-U422/$G$21*$G$20-O422/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ421,$J$59:$J421)*(1+$F$22)^(YEARFRAC($J$59,$J422,3))/$G$22-AA422/$G$22*$G$21-U422/$G$22*$G$20-O422/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J423)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R422,$J$59:$J422)*(1+$F$19)^(YEARFRAC($J$59,$J423,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X422,$J$59:$J422)*(1+$F$20)^(YEARFRAC($J$59,$J423,3))/$G$20-O423/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD422,$J$59:$J422)*(1+$F$21)^(YEARFRAC($J$59,$J423,3))/$G$21-U423/$G$21*$G$20-O423/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ422,$J$59:$J422)*(1+$F$22)^(YEARFRAC($J$59,$J423,3))/$G$22-AA423/$G$22*$G$21-U423/$G$22*$G$20-O423/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J424)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R423,$J$59:$J423)*(1+$F$19)^(YEARFRAC($J$59,$J424,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X423,$J$59:$J423)*(1+$F$20)^(YEARFRAC($J$59,$J424,3))/$G$20-O424/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD423,$J$59:$J423)*(1+$F$21)^(YEARFRAC($J$59,$J424,3))/$G$21-U424/$G$21*$G$20-O424/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ423,$J$59:$J423)*(1+$F$22)^(YEARFRAC($J$59,$J424,3))/$G$22-AA424/$G$22*$G$21-U424/$G$22*$G$20-O424/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J425)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R424,$J$59:$J424)*(1+$F$19)^(YEARFRAC($J$59,$J425,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X424,$J$59:$J424)*(1+$F$20)^(YEARFRAC($J$59,$J425,3))/$G$20-O425/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD424,$J$59:$J424)*(1+$F$21)^(YEARFRAC($J$59,$J425,3))/$G$21-U425/$G$21*$G$20-O425/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ424,$J$59:$J424)*(1+$F$22)^(YEARFRAC($J$59,$J425,3))/$G$22-AA425/$G$22*$G$21-U425/$G$22*$G$20-O425/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J426)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R425,$J$59:$J425)*(1+$F$19)^(YEARFRAC($J$59,$J426,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X425,$J$59:$J425)*(1+$F$20)^(YEARFRAC($J$59,$J426,3))/$G$20-O426/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD425,$J$59:$J425)*(1+$F$21)^(YEARFRAC($J$59,$J426,3))/$G$21-U426/$G$21*$G$20-O426/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ425,$J$59:$J425)*(1+$F$22)^(YEARFRAC($J$59,$J426,3))/$G$22-AA426/$G$22*$G$21-U426/$G$22*$G$20-O426/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J427)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R426,$J$59:$J426)*(1+$F$19)^(YEARFRAC($J$59,$J427,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X426,$J$59:$J426)*(1+$F$20)^(YEARFRAC($J$59,$J427,3))/$G$20-O427/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD426,$J$59:$J426)*(1+$F$21)^(YEARFRAC($J$59,$J427,3))/$G$21-U427/$G$21*$G$20-O427/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ426,$J$59:$J426)*(1+$F$22)^(YEARFRAC($J$59,$J427,3))/$G$22-AA427/$G$22*$G$21-U427/$G$22*$G$20-O427/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J428)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R427,$J$59:$J427)*(1+$F$19)^(YEARFRAC($J$59,$J428,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X427,$J$59:$J427)*(1+$F$20)^(YEARFRAC($J$59,$J428,3))/$G$20-O428/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD427,$J$59:$J427)*(1+$F$21)^(YEARFRAC($J$59,$J428,3))/$G$21-U428/$G$21*$G$20-O428/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ427,$J$59:$J427)*(1+$F$22)^(YEARFRAC($J$59,$J428,3))/$G$22-AA428/$G$22*$G$21-U428/$G$22*$G$20-O428/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J429)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R428,$J$59:$J428)*(1+$F$19)^(YEARFRAC($J$59,$J429,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X428,$J$59:$J428)*(1+$F$20)^(YEARFRAC($J$59,$J429,3))/$G$20-O429/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD428,$J$59:$J428)*(1+$F$21)^(YEARFRAC($J$59,$J429,3))/$G$21-U429/$G$21*$G$20-O429/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ428,$J$59:$J428)*(1+$F$22)^(YEARFRAC($J$59,$J429,3))/$G$22-AA429/$G$22*$G$21-U429/$G$22*$G$20-O429/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J430)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R429,$J$59:$J429)*(1+$F$19)^(YEARFRAC($J$59,$J430,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X429,$J$59:$J429)*(1+$F$20)^(YEARFRAC($J$59,$J430,3))/$G$20-O430/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD429,$J$59:$J429)*(1+$F$21)^(YEARFRAC($J$59,$J430,3))/$G$21-U430/$G$21*$G$20-O430/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ429,$J$59:$J429)*(1+$F$22)^(YEARFRAC($J$59,$J430,3))/$G$22-AA430/$G$22*$G$21-U430/$G$22*$G$20-O430/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2052,"2052-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2052-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J431)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R430,$J$59:$J430)*(1+$F$19)^(YEARFRAC($J$59,$J431,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X430,$J$59:$J430)*(1+$F$20)^(YEARFRAC($J$59,$J431,3))/$G$20-O431/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD430,$J$59:$J430)*(1+$F$21)^(YEARFRAC($J$59,$J431,3))/$G$21-U431/$G$21*$G$20-O431/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ430,$J$59:$J430)*(1+$F$22)^(YEARFRAC($J$59,$J431,3))/$G$22-AA431/$G$22*$G$21-U431/$G$22*$G$20-O431/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2053-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J432)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R431,$J$59:$J431)*(1+$F$19)^(YEARFRAC($J$59,$J432,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X431,$J$59:$J431)*(1+$F$20)^(YEARFRAC($J$59,$J432,3))/$G$20-O432/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD431,$J$59:$J431)*(1+$F$21)^(YEARFRAC($J$59,$J432,3))/$G$21-U432/$G$21*$G$20-O432/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ431,$J$59:$J431)*(1+$F$22)^(YEARFRAC($J$59,$J432,3))/$G$22-AA432/$G$22*$G$21-U432/$G$22*$G$20-O432/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2053-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J433)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R432,$J$59:$J432)*(1+$F$19)^(YEARFRAC($J$59,$J433,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X432,$J$59:$J432)*(1+$F$20)^(YEARFRAC($J$59,$J433,3))/$G$20-O433/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD432,$J$59:$J432)*(1+$F$21)^(YEARFRAC($J$59,$J433,3))/$G$21-U433/$G$21*$G$20-O433/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ432,$J$59:$J432)*(1+$F$22)^(YEARFRAC($J$59,$J433,3))/$G$22-AA433/$G$22*$G$21-U433/$G$22*$G$20-O433/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2053-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J434)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R433,$J$59:$J433)*(1+$F$19)^(YEARFRAC($J$59,$J434,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X433,$J$59:$J433)*(1+$F$20)^(YEARFRAC($J$59,$J434,3))/$G$20-O434/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD433,$J$59:$J433)*(1+$F$21)^(YEARFRAC($J$59,$J434,3))/$G$21-U434/$G$21*$G$20-O434/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ433,$J$59:$J433)*(1+$F$22)^(YEARFRAC($J$59,$J434,3))/$G$22-AA434/$G$22*$G$21-U434/$G$22*$G$20-O434/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2053-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J435)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R434,$J$59:$J434)*(1+$F$19)^(YEARFRAC($J$59,$J435,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X434,$J$59:$J434)*(1+$F$20)^(YEARFRAC($J$59,$J435,3))/$G$20-O435/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD434,$J$59:$J434)*(1+$F$21)^(YEARFRAC($J$59,$J435,3))/$G$21-U435/$G$21*$G$20-O435/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ434,$J$59:$J434)*(1+$F$22)^(YEARFRAC($J$59,$J435,3))/$G$22-AA435/$G$22*$G$21-U435/$G$22*$G$20-O435/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2053-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J436)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R435,$J$59:$J435)*(1+$F$19)^(YEARFRAC($J$59,$J436,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X435,$J$59:$J435)*(1+$F$20)^(YEARFRAC($J$59,$J436,3))/$G$20-O436/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD435,$J$59:$J435)*(1+$F$21)^(YEARFRAC($J$59,$J436,3))/$G$21-U436/$G$21*$G$20-O436/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ435,$J$59:$J435)*(1+$F$22)^(YEARFRAC($J$59,$J436,3))/$G$22-AA436/$G$22*$G$21-U436/$G$22*$G$20-O436/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2053-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J437)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R436,$J$59:$J436)*(1+$F$19)^(YEARFRAC($J$59,$J437,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X436,$J$59:$J436)*(1+$F$20)^(YEARFRAC($J$59,$J437,3))/$G$20-O437/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD436,$J$59:$J436)*(1+$F$21)^(YEARFRAC($J$59,$J437,3))/$G$21-U437/$G$21*$G$20-O437/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ436,$J$59:$J436)*(1+$F$22)^(YEARFRAC($J$59,$J437,3))/$G$22-AA437/$G$22*$G$21-U437/$G$22*$G$20-O437/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2053-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J438)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R437,$J$59:$J437)*(1+$F$19)^(YEARFRAC($J$59,$J438,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X437,$J$59:$J437)*(1+$F$20)^(YEARFRAC($J$59,$J438,3))/$G$20-O438/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD437,$J$59:$J437)*(1+$F$21)^(YEARFRAC($J$59,$J438,3))/$G$21-U438/$G$21*$G$20-O438/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ437,$J$59:$J437)*(1+$F$22)^(YEARFRAC($J$59,$J438,3))/$G$22-AA438/$G$22*$G$21-U438/$G$22*$G$20-O438/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2053-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J439)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R438,$J$59:$J438)*(1+$F$19)^(YEARFRAC($J$59,$J439,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X438,$J$59:$J438)*(1+$F$20)^(YEARFRAC($J$59,$J439,3))/$G$20-O439/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD438,$J$59:$J438)*(1+$F$21)^(YEARFRAC($J$59,$J439,3))/$G$21-U439/$G$21*$G$20-O439/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ438,$J$59:$J438)*(1+$F$22)^(YEARFRAC($J$59,$J439,3))/$G$22-AA439/$G$22*$G$21-U439/$G$22*$G$20-O439/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2053-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J440)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R439,$J$59:$J439)*(1+$F$19)^(YEARFRAC($J$59,$J440,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X439,$J$59:$J439)*(1+$F$20)^(YEARFRAC($J$59,$J440,3))/$G$20-O440/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD439,$J$59:$J439)*(1+$F$21)^(YEARFRAC($J$59,$J440,3))/$G$21-U440/$G$21*$G$20-O440/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ439,$J$59:$J439)*(1+$F$22)^(YEARFRAC($J$59,$J440,3))/$G$22-AA440/$G$22*$G$21-U440/$G$22*$G$20-O440/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2053-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J441)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R440,$J$59:$J440)*(1+$F$19)^(YEARFRAC($J$59,$J441,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X440,$J$59:$J440)*(1+$F$20)^(YEARFRAC($J$59,$J441,3))/$G$20-O441/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD440,$J$59:$J440)*(1+$F$21)^(YEARFRAC($J$59,$J441,3))/$G$21-U441/$G$21*$G$20-O441/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ440,$J$59:$J440)*(1+$F$22)^(YEARFRAC($J$59,$J441,3))/$G$22-AA441/$G$22*$G$21-U441/$G$22*$G$20-O441/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2053-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J442)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R441,$J$59:$J441)*(1+$F$19)^(YEARFRAC($J$59,$J442,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X441,$J$59:$J441)*(1+$F$20)^(YEARFRAC($J$59,$J442,3))/$G$20-O442/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD441,$J$59:$J441)*(1+$F$21)^(YEARFRAC($J$59,$J442,3))/$G$21-U442/$G$21*$G$20-O442/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ441,$J$59:$J441)*(1+$F$22)^(YEARFRAC($J$59,$J442,3))/$G$22-AA442/$G$22*$G$21-U442/$G$22*$G$20-O442/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2053,"2053-12-31",{"$error":"#REF!"},{"$f":"(Q443+W443+AC443+AI443)-N443","v":{"$error":"#REF!"}},{"$f":"F443+G443","v":{"$error":"#REF!"}},null,"2053-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J443)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R442,$J$59:$J442)*(1+$F$19)^(YEARFRAC($J$59,$J443,3)))","v":{"$error":"#REF!"}},{"$f":"MIN(N443,O443)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"L443+Q443","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X442,$J$59:$J442)*(1+$F$20)^(YEARFRAC($J$59,$J443,3))/$G$20-O443/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(T443,U443)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD442,$J$59:$J442)*(1+$F$21)^(YEARFRAC($J$59,$J443,3))/$G$21-U443/$G$21*$G$20-O443/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(Z443,AA443)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ442,$J$59:$J442)*(1+$F$22)^(YEARFRAC($J$59,$J443,3))/$G$22-AA443/$G$22*$G$21-U443/$G$22*$G$20-O443/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(AF443,AG443)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"YEAR(E444)","v":2054},"2054-01-31",{"$f":"K444","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"E444","v":"2054-01-31"},{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J444)","v":{"$error":"#REF!"}},{"$f":"IF(K444<0,K444,0)","v":{"$error":"#REF!"}},{"$f":"IF(K444>0,K444*$H$24,0)","v":{"$error":"#REF!"}},{"$f":"IF(K444>0,K444-M444,0)","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$19,R$59:R443,$J$59:$J443)*(1+$F$19)^(YEARFRAC($J$59,$J444,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"N444-P444","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$20,X$59:X443,$J$59:$J443)*(1+$F$20)^(YEARFRAC($J$59,$J444,3))/$G$20-O444/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"T444-V444","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD443,$J$59:$J443)*(1+$F$21)^(YEARFRAC($J$59,$J444,3))/$G$21-U444/$G$21*$G$20-O444/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"Z444-AB444","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ443,$J$59:$J443)*(1+$F$22)^(YEARFRAC($J$59,$J444,3))/$G$22-AA444/$G$22*$G$21-U444/$G$22*$G$20-O444/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2054,"2054-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2054-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J445)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R444,$J$59:$J444)*(1+$F$19)^(YEARFRAC($J$59,$J445,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,P445*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X444,$J$59:$J444)*(1+$F$20)^(YEARFRAC($J$59,$J445,3))/$G$20-O445/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,V445*$G$20)","v":{"$error":"#REF!"}},{"$f":"R445+W445","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD444,$J$59:$J444)*(1+$F$21)^(YEARFRAC($J$59,$J445,3))/$G$21-U445/$G$21*$G$20-O445/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AB445*$G$21)","v":{"$error":"#REF!"}},{"$f":"X445+AC445","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ444,$J$59:$J444)*(1+$F$22)^(YEARFRAC($J$59,$J445,3))/$G$22-AA445/$G$22*$G$21-U445/$G$22*$G$20-O445/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AH445*$G$22)","v":{"$error":"#REF!"}},{"$f":"AD445+AI445","v":{"$error":"#REF!"}}]
[null,null,null,2054,"2054-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2054-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J446)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R445,$J$59:$J445)*(1+$F$19)^(YEARFRAC($J$59,$J446,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X445,$J$59:$J445)*(1+$F$20)^(YEARFRAC($J$59,$J446,3))/$G$20-O446/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD445,$J$59:$J445)*(1+$F$21)^(YEARFRAC($J$59,$J446,3))/$G$21-U446/$G$21*$G$20-O446/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ445,$J$59:$J445)*(1+$F$22)^(YEARFRAC($J$59,$J446,3))/$G$22-AA446/$G$22*$G$21-U446/$G$22*$G$20-O446/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2054,"2054-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2054-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J447)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R446,$J$59:$J446)*(1+$F$19)^(YEARFRAC($J$59,$J447,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X446,$J$59:$J446)*(1+$F$20)^(YEARFRAC($J$59,$J447,3))/$G$20-O447/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD446,$J$59:$J446)*(1+$F$21)^(YEARFRAC($J$59,$J447,3))/$G$21-U447/$G$21*$G$20-O447/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ446,$J$59:$J446)*(1+$F$22)^(YEARFRAC($J$59,$J447,3))/$G$22-AA447/$G$22*$G$21-U447/$G$22*$G$20-O447/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2054,"2054-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2054-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J448)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R447,$J$59:$J447)*(1+$F$19)^(YEARFRAC($J$59,$J448,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X447,$J$59:$J447)*(1+$F$20)^(YEARFRAC($J$59,$J448,3))/$G$20-O448/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD447,$J$59:$J447)*(1+$F$21)^(YEARFRAC($J$59,$J448,3))/$G$21-U448/$G$21*$G$20-O448/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ447,$J$59:$J447)*(1+$F$22)^(YEARFRAC($J$59,$J448,3))/$G$22-AA448/$G$22*$G$21-U448/$G$22*$G$20-O448/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2054,"2054-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2054-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J449)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R448,$J$59:$J448)*(1+$F$19)^(YEARFRAC($J$59,$J449,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X448,$J$59:$J448)*(1+$F$20)^(YEARFRAC($J$59,$J449,3))/$G$20-O449/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD448,$J$59:$J448)*(1+$F$21)^(YEARFRAC($J$59,$J449,3))/$G$21-U449/$G$21*$G$20-O449/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ448,$J$59:$J448)*(1+$F$22)^(YEARFRAC($J$59,$J449,3))/$G$22-AA449/$G$22*$G$21-U449/$G$22*$G$20-O449/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2054,"2054-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2054-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J450)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R449,$J$59:$J449)*(1+$F$19)^(YEARFRAC($J$59,$J450,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X449,$J$59:$J449)*(1+$F$20)^(YEARFRAC($J$59,$J450,3))/$G$20-O450/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD449,$J$59:$J449)*(1+$F$21)^(YEARFRAC($J$59,$J450,3))/$G$21-U450/$G$21*$G$20-O450/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ449,$J$59:$J449)*(1+$F$22)^(YEARFRAC($J$59,$J450,3))/$G$22-AA450/$G$22*$G$21-U450/$G$22*$G$20-O450/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2054,"2054-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2054-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J451)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R450,$J$59:$J450)*(1+$F$19)^(YEARFRAC($J$59,$J451,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X450,$J$59:$J450)*(1+$F$20)^(YEARFRAC($J$59,$J451,3))/$G$20-O451/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD450,$J$59:$J450)*(1+$F$21)^(YEARFRAC($J$59,$J451,3))/$G$21-U451/$G$21*$G$20-O451/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ450,$J$59:$J450)*(1+$F$22)^(YEARFRAC($J$59,$J451,3))/$G$22-AA451/$G$22*$G$21-U451/$G$22*$G$20-O451/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2054,"2054-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2054-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J452)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R451,$J$59:$J451)*(1+$F$19)^(YEARFRAC($J$59,$J452,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X451,$J$59:$J451)*(1+$F$20)^(YEARFRAC($J$59,$J452,3))/$G$20-O452/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD451,$J$59:$J451)*(1+$F$21)^(YEARFRAC($J$59,$J452,3))/$G$21-U452/$G$21*$G$20-O452/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ451,$J$59:$J451)*(1+$F$22)^(YEARFRAC($J$59,$J452,3))/$G$22-AA452/$G$22*$G$21-U452/$G$22*$G$20-O452/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2054,"2054-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2054-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J453)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R452,$J$59:$J452)*(1+$F$19)^(YEARFRAC($J$59,$J453,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X452,$J$59:$J452)*(1+$F$20)^(YEARFRAC($J$59,$J453,3))/$G$20-O453/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD452,$J$59:$J452)*(1+$F$21)^(YEARFRAC($J$59,$J453,3))/$G$21-U453/$G$21*$G$20-O453/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ452,$J$59:$J452)*(1+$F$22)^(YEARFRAC($J$59,$J453,3))/$G$22-AA453/$G$22*$G$21-U453/$G$22*$G$20-O453/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2054,"2054-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2054-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J454)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R453,$J$59:$J453)*(1+$F$19)^(YEARFRAC($J$59,$J454,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X453,$J$59:$J453)*(1+$F$20)^(YEARFRAC($J$59,$J454,3))/$G$20-O454/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD453,$J$59:$J453)*(1+$F$21)^(YEARFRAC($J$59,$J454,3))/$G$21-U454/$G$21*$G$20-O454/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ453,$J$59:$J453)*(1+$F$22)^(YEARFRAC($J$59,$J454,3))/$G$22-AA454/$G$22*$G$21-U454/$G$22*$G$20-O454/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2054,"2054-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2054-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J455)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R454,$J$59:$J454)*(1+$F$19)^(YEARFRAC($J$59,$J455,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X454,$J$59:$J454)*(1+$F$20)^(YEARFRAC($J$59,$J455,3))/$G$20-O455/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD454,$J$59:$J454)*(1+$F$21)^(YEARFRAC($J$59,$J455,3))/$G$21-U455/$G$21*$G$20-O455/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ454,$J$59:$J454)*(1+$F$22)^(YEARFRAC($J$59,$J455,3))/$G$22-AA455/$G$22*$G$21-U455/$G$22*$G$20-O455/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J456)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R455,$J$59:$J455)*(1+$F$19)^(YEARFRAC($J$59,$J456,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X455,$J$59:$J455)*(1+$F$20)^(YEARFRAC($J$59,$J456,3))/$G$20-O456/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD455,$J$59:$J455)*(1+$F$21)^(YEARFRAC($J$59,$J456,3))/$G$21-U456/$G$21*$G$20-O456/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ455,$J$59:$J455)*(1+$F$22)^(YEARFRAC($J$59,$J456,3))/$G$22-AA456/$G$22*$G$21-U456/$G$22*$G$20-O456/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J457)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R456,$J$59:$J456)*(1+$F$19)^(YEARFRAC($J$59,$J457,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X456,$J$59:$J456)*(1+$F$20)^(YEARFRAC($J$59,$J457,3))/$G$20-O457/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD456,$J$59:$J456)*(1+$F$21)^(YEARFRAC($J$59,$J457,3))/$G$21-U457/$G$21*$G$20-O457/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ456,$J$59:$J456)*(1+$F$22)^(YEARFRAC($J$59,$J457,3))/$G$22-AA457/$G$22*$G$21-U457/$G$22*$G$20-O457/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J458)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R457,$J$59:$J457)*(1+$F$19)^(YEARFRAC($J$59,$J458,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X457,$J$59:$J457)*(1+$F$20)^(YEARFRAC($J$59,$J458,3))/$G$20-O458/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD457,$J$59:$J457)*(1+$F$21)^(YEARFRAC($J$59,$J458,3))/$G$21-U458/$G$21*$G$20-O458/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ457,$J$59:$J457)*(1+$F$22)^(YEARFRAC($J$59,$J458,3))/$G$22-AA458/$G$22*$G$21-U458/$G$22*$G$20-O458/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J459)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R458,$J$59:$J458)*(1+$F$19)^(YEARFRAC($J$59,$J459,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X458,$J$59:$J458)*(1+$F$20)^(YEARFRAC($J$59,$J459,3))/$G$20-O459/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD458,$J$59:$J458)*(1+$F$21)^(YEARFRAC($J$59,$J459,3))/$G$21-U459/$G$21*$G$20-O459/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ458,$J$59:$J458)*(1+$F$22)^(YEARFRAC($J$59,$J459,3))/$G$22-AA459/$G$22*$G$21-U459/$G$22*$G$20-O459/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J460)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R459,$J$59:$J459)*(1+$F$19)^(YEARFRAC($J$59,$J460,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X459,$J$59:$J459)*(1+$F$20)^(YEARFRAC($J$59,$J460,3))/$G$20-O460/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD459,$J$59:$J459)*(1+$F$21)^(YEARFRAC($J$59,$J460,3))/$G$21-U460/$G$21*$G$20-O460/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ459,$J$59:$J459)*(1+$F$22)^(YEARFRAC($J$59,$J460,3))/$G$22-AA460/$G$22*$G$21-U460/$G$22*$G$20-O460/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J461)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R460,$J$59:$J460)*(1+$F$19)^(YEARFRAC($J$59,$J461,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X460,$J$59:$J460)*(1+$F$20)^(YEARFRAC($J$59,$J461,3))/$G$20-O461/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD460,$J$59:$J460)*(1+$F$21)^(YEARFRAC($J$59,$J461,3))/$G$21-U461/$G$21*$G$20-O461/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ460,$J$59:$J460)*(1+$F$22)^(YEARFRAC($J$59,$J461,3))/$G$22-AA461/$G$22*$G$21-U461/$G$22*$G$20-O461/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J462)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R461,$J$59:$J461)*(1+$F$19)^(YEARFRAC($J$59,$J462,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X461,$J$59:$J461)*(1+$F$20)^(YEARFRAC($J$59,$J462,3))/$G$20-O462/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD461,$J$59:$J461)*(1+$F$21)^(YEARFRAC($J$59,$J462,3))/$G$21-U462/$G$21*$G$20-O462/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ461,$J$59:$J461)*(1+$F$22)^(YEARFRAC($J$59,$J462,3))/$G$22-AA462/$G$22*$G$21-U462/$G$22*$G$20-O462/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J463)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R462,$J$59:$J462)*(1+$F$19)^(YEARFRAC($J$59,$J463,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X462,$J$59:$J462)*(1+$F$20)^(YEARFRAC($J$59,$J463,3))/$G$20-O463/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD462,$J$59:$J462)*(1+$F$21)^(YEARFRAC($J$59,$J463,3))/$G$21-U463/$G$21*$G$20-O463/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ462,$J$59:$J462)*(1+$F$22)^(YEARFRAC($J$59,$J463,3))/$G$22-AA463/$G$22*$G$21-U463/$G$22*$G$20-O463/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J464)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R463,$J$59:$J463)*(1+$F$19)^(YEARFRAC($J$59,$J464,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X463,$J$59:$J463)*(1+$F$20)^(YEARFRAC($J$59,$J464,3))/$G$20-O464/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD463,$J$59:$J463)*(1+$F$21)^(YEARFRAC($J$59,$J464,3))/$G$21-U464/$G$21*$G$20-O464/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ463,$J$59:$J463)*(1+$F$22)^(YEARFRAC($J$59,$J464,3))/$G$22-AA464/$G$22*$G$21-U464/$G$22*$G$20-O464/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J465)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R464,$J$59:$J464)*(1+$F$19)^(YEARFRAC($J$59,$J465,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X464,$J$59:$J464)*(1+$F$20)^(YEARFRAC($J$59,$J465,3))/$G$20-O465/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD464,$J$59:$J464)*(1+$F$21)^(YEARFRAC($J$59,$J465,3))/$G$21-U465/$G$21*$G$20-O465/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ464,$J$59:$J464)*(1+$F$22)^(YEARFRAC($J$59,$J465,3))/$G$22-AA465/$G$22*$G$21-U465/$G$22*$G$20-O465/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J466)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R465,$J$59:$J465)*(1+$F$19)^(YEARFRAC($J$59,$J466,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X465,$J$59:$J465)*(1+$F$20)^(YEARFRAC($J$59,$J466,3))/$G$20-O466/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD465,$J$59:$J465)*(1+$F$21)^(YEARFRAC($J$59,$J466,3))/$G$21-U466/$G$21*$G$20-O466/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ465,$J$59:$J465)*(1+$F$22)^(YEARFRAC($J$59,$J466,3))/$G$22-AA466/$G$22*$G$21-U466/$G$22*$G$20-O466/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2055,"2055-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2055-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J467)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R466,$J$59:$J466)*(1+$F$19)^(YEARFRAC($J$59,$J467,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X466,$J$59:$J466)*(1+$F$20)^(YEARFRAC($J$59,$J467,3))/$G$20-O467/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD466,$J$59:$J466)*(1+$F$21)^(YEARFRAC($J$59,$J467,3))/$G$21-U467/$G$21*$G$20-O467/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ466,$J$59:$J466)*(1+$F$22)^(YEARFRAC($J$59,$J467,3))/$G$22-AA467/$G$22*$G$21-U467/$G$22*$G$20-O467/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J468)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R467,$J$59:$J467)*(1+$F$19)^(YEARFRAC($J$59,$J468,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X467,$J$59:$J467)*(1+$F$20)^(YEARFRAC($J$59,$J468,3))/$G$20-O468/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD467,$J$59:$J467)*(1+$F$21)^(YEARFRAC($J$59,$J468,3))/$G$21-U468/$G$21*$G$20-O468/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ467,$J$59:$J467)*(1+$F$22)^(YEARFRAC($J$59,$J468,3))/$G$22-AA468/$G$22*$G$21-U468/$G$22*$G$20-O468/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J469)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R468,$J$59:$J468)*(1+$F$19)^(YEARFRAC($J$59,$J469,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X468,$J$59:$J468)*(1+$F$20)^(YEARFRAC($J$59,$J469,3))/$G$20-O469/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD468,$J$59:$J468)*(1+$F$21)^(YEARFRAC($J$59,$J469,3))/$G$21-U469/$G$21*$G$20-O469/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ468,$J$59:$J468)*(1+$F$22)^(YEARFRAC($J$59,$J469,3))/$G$22-AA469/$G$22*$G$21-U469/$G$22*$G$20-O469/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J470)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R469,$J$59:$J469)*(1+$F$19)^(YEARFRAC($J$59,$J470,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X469,$J$59:$J469)*(1+$F$20)^(YEARFRAC($J$59,$J470,3))/$G$20-O470/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD469,$J$59:$J469)*(1+$F$21)^(YEARFRAC($J$59,$J470,3))/$G$21-U470/$G$21*$G$20-O470/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ469,$J$59:$J469)*(1+$F$22)^(YEARFRAC($J$59,$J470,3))/$G$22-AA470/$G$22*$G$21-U470/$G$22*$G$20-O470/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J471)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R470,$J$59:$J470)*(1+$F$19)^(YEARFRAC($J$59,$J471,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X470,$J$59:$J470)*(1+$F$20)^(YEARFRAC($J$59,$J471,3))/$G$20-O471/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD470,$J$59:$J470)*(1+$F$21)^(YEARFRAC($J$59,$J471,3))/$G$21-U471/$G$21*$G$20-O471/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ470,$J$59:$J470)*(1+$F$22)^(YEARFRAC($J$59,$J471,3))/$G$22-AA471/$G$22*$G$21-U471/$G$22*$G$20-O471/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J472)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R471,$J$59:$J471)*(1+$F$19)^(YEARFRAC($J$59,$J472,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X471,$J$59:$J471)*(1+$F$20)^(YEARFRAC($J$59,$J472,3))/$G$20-O472/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD471,$J$59:$J471)*(1+$F$21)^(YEARFRAC($J$59,$J472,3))/$G$21-U472/$G$21*$G$20-O472/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ471,$J$59:$J471)*(1+$F$22)^(YEARFRAC($J$59,$J472,3))/$G$22-AA472/$G$22*$G$21-U472/$G$22*$G$20-O472/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J473)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R472,$J$59:$J472)*(1+$F$19)^(YEARFRAC($J$59,$J473,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X472,$J$59:$J472)*(1+$F$20)^(YEARFRAC($J$59,$J473,3))/$G$20-O473/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD472,$J$59:$J472)*(1+$F$21)^(YEARFRAC($J$59,$J473,3))/$G$21-U473/$G$21*$G$20-O473/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ472,$J$59:$J472)*(1+$F$22)^(YEARFRAC($J$59,$J473,3))/$G$22-AA473/$G$22*$G$21-U473/$G$22*$G$20-O473/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J474)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R473,$J$59:$J473)*(1+$F$19)^(YEARFRAC($J$59,$J474,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X473,$J$59:$J473)*(1+$F$20)^(YEARFRAC($J$59,$J474,3))/$G$20-O474/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD473,$J$59:$J473)*(1+$F$21)^(YEARFRAC($J$59,$J474,3))/$G$21-U474/$G$21*$G$20-O474/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ473,$J$59:$J473)*(1+$F$22)^(YEARFRAC($J$59,$J474,3))/$G$22-AA474/$G$22*$G$21-U474/$G$22*$G$20-O474/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J475)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R474,$J$59:$J474)*(1+$F$19)^(YEARFRAC($J$59,$J475,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X474,$J$59:$J474)*(1+$F$20)^(YEARFRAC($J$59,$J475,3))/$G$20-O475/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD474,$J$59:$J474)*(1+$F$21)^(YEARFRAC($J$59,$J475,3))/$G$21-U475/$G$21*$G$20-O475/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ474,$J$59:$J474)*(1+$F$22)^(YEARFRAC($J$59,$J475,3))/$G$22-AA475/$G$22*$G$21-U475/$G$22*$G$20-O475/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J476)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R475,$J$59:$J475)*(1+$F$19)^(YEARFRAC($J$59,$J476,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X475,$J$59:$J475)*(1+$F$20)^(YEARFRAC($J$59,$J476,3))/$G$20-O476/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD475,$J$59:$J475)*(1+$F$21)^(YEARFRAC($J$59,$J476,3))/$G$21-U476/$G$21*$G$20-O476/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ475,$J$59:$J475)*(1+$F$22)^(YEARFRAC($J$59,$J476,3))/$G$22-AA476/$G$22*$G$21-U476/$G$22*$G$20-O476/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J477)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R476,$J$59:$J476)*(1+$F$19)^(YEARFRAC($J$59,$J477,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X476,$J$59:$J476)*(1+$F$20)^(YEARFRAC($J$59,$J477,3))/$G$20-O477/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD476,$J$59:$J476)*(1+$F$21)^(YEARFRAC($J$59,$J477,3))/$G$21-U477/$G$21*$G$20-O477/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ476,$J$59:$J476)*(1+$F$22)^(YEARFRAC($J$59,$J477,3))/$G$22-AA477/$G$22*$G$21-U477/$G$22*$G$20-O477/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J478)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R477,$J$59:$J477)*(1+$F$19)^(YEARFRAC($J$59,$J478,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X477,$J$59:$J477)*(1+$F$20)^(YEARFRAC($J$59,$J478,3))/$G$20-O478/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD477,$J$59:$J477)*(1+$F$21)^(YEARFRAC($J$59,$J478,3))/$G$21-U478/$G$21*$G$20-O478/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ477,$J$59:$J477)*(1+$F$22)^(YEARFRAC($J$59,$J478,3))/$G$22-AA478/$G$22*$G$21-U478/$G$22*$G$20-O478/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2056,"2056-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2056-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J479)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R478,$J$59:$J478)*(1+$F$19)^(YEARFRAC($J$59,$J479,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X478,$J$59:$J478)*(1+$F$20)^(YEARFRAC($J$59,$J479,3))/$G$20-O479/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD478,$J$59:$J478)*(1+$F$21)^(YEARFRAC($J$59,$J479,3))/$G$21-U479/$G$21*$G$20-O479/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ478,$J$59:$J478)*(1+$F$22)^(YEARFRAC($J$59,$J479,3))/$G$22-AA479/$G$22*$G$21-U479/$G$22*$G$20-O479/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J480)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R479,$J$59:$J479)*(1+$F$19)^(YEARFRAC($J$59,$J480,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X479,$J$59:$J479)*(1+$F$20)^(YEARFRAC($J$59,$J480,3))/$G$20-O480/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD479,$J$59:$J479)*(1+$F$21)^(YEARFRAC($J$59,$J480,3))/$G$21-U480/$G$21*$G$20-O480/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ479,$J$59:$J479)*(1+$F$22)^(YEARFRAC($J$59,$J480,3))/$G$22-AA480/$G$22*$G$21-U480/$G$22*$G$20-O480/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J481)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R480,$J$59:$J480)*(1+$F$19)^(YEARFRAC($J$59,$J481,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X480,$J$59:$J480)*(1+$F$20)^(YEARFRAC($J$59,$J481,3))/$G$20-O481/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD480,$J$59:$J480)*(1+$F$21)^(YEARFRAC($J$59,$J481,3))/$G$21-U481/$G$21*$G$20-O481/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ480,$J$59:$J480)*(1+$F$22)^(YEARFRAC($J$59,$J481,3))/$G$22-AA481/$G$22*$G$21-U481/$G$22*$G$20-O481/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J482)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R481,$J$59:$J481)*(1+$F$19)^(YEARFRAC($J$59,$J482,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X481,$J$59:$J481)*(1+$F$20)^(YEARFRAC($J$59,$J482,3))/$G$20-O482/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD481,$J$59:$J481)*(1+$F$21)^(YEARFRAC($J$59,$J482,3))/$G$21-U482/$G$21*$G$20-O482/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ481,$J$59:$J481)*(1+$F$22)^(YEARFRAC($J$59,$J482,3))/$G$22-AA482/$G$22*$G$21-U482/$G$22*$G$20-O482/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J483)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R482,$J$59:$J482)*(1+$F$19)^(YEARFRAC($J$59,$J483,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X482,$J$59:$J482)*(1+$F$20)^(YEARFRAC($J$59,$J483,3))/$G$20-O483/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD482,$J$59:$J482)*(1+$F$21)^(YEARFRAC($J$59,$J483,3))/$G$21-U483/$G$21*$G$20-O483/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ482,$J$59:$J482)*(1+$F$22)^(YEARFRAC($J$59,$J483,3))/$G$22-AA483/$G$22*$G$21-U483/$G$22*$G$20-O483/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J484)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R483,$J$59:$J483)*(1+$F$19)^(YEARFRAC($J$59,$J484,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X483,$J$59:$J483)*(1+$F$20)^(YEARFRAC($J$59,$J484,3))/$G$20-O484/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD483,$J$59:$J483)*(1+$F$21)^(YEARFRAC($J$59,$J484,3))/$G$21-U484/$G$21*$G$20-O484/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ483,$J$59:$J483)*(1+$F$22)^(YEARFRAC($J$59,$J484,3))/$G$22-AA484/$G$22*$G$21-U484/$G$22*$G$20-O484/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J485)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R484,$J$59:$J484)*(1+$F$19)^(YEARFRAC($J$59,$J485,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X484,$J$59:$J484)*(1+$F$20)^(YEARFRAC($J$59,$J485,3))/$G$20-O485/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD484,$J$59:$J484)*(1+$F$21)^(YEARFRAC($J$59,$J485,3))/$G$21-U485/$G$21*$G$20-O485/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ484,$J$59:$J484)*(1+$F$22)^(YEARFRAC($J$59,$J485,3))/$G$22-AA485/$G$22*$G$21-U485/$G$22*$G$20-O485/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J486)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R485,$J$59:$J485)*(1+$F$19)^(YEARFRAC($J$59,$J486,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X485,$J$59:$J485)*(1+$F$20)^(YEARFRAC($J$59,$J486,3))/$G$20-O486/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD485,$J$59:$J485)*(1+$F$21)^(YEARFRAC($J$59,$J486,3))/$G$21-U486/$G$21*$G$20-O486/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ485,$J$59:$J485)*(1+$F$22)^(YEARFRAC($J$59,$J486,3))/$G$22-AA486/$G$22*$G$21-U486/$G$22*$G$20-O486/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J487)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R486,$J$59:$J486)*(1+$F$19)^(YEARFRAC($J$59,$J487,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X486,$J$59:$J486)*(1+$F$20)^(YEARFRAC($J$59,$J487,3))/$G$20-O487/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD486,$J$59:$J486)*(1+$F$21)^(YEARFRAC($J$59,$J487,3))/$G$21-U487/$G$21*$G$20-O487/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ486,$J$59:$J486)*(1+$F$22)^(YEARFRAC($J$59,$J487,3))/$G$22-AA487/$G$22*$G$21-U487/$G$22*$G$20-O487/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J488)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R487,$J$59:$J487)*(1+$F$19)^(YEARFRAC($J$59,$J488,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X487,$J$59:$J487)*(1+$F$20)^(YEARFRAC($J$59,$J488,3))/$G$20-O488/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD487,$J$59:$J487)*(1+$F$21)^(YEARFRAC($J$59,$J488,3))/$G$21-U488/$G$21*$G$20-O488/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ487,$J$59:$J487)*(1+$F$22)^(YEARFRAC($J$59,$J488,3))/$G$22-AA488/$G$22*$G$21-U488/$G$22*$G$20-O488/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J489)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R488,$J$59:$J488)*(1+$F$19)^(YEARFRAC($J$59,$J489,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X488,$J$59:$J488)*(1+$F$20)^(YEARFRAC($J$59,$J489,3))/$G$20-O489/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD488,$J$59:$J488)*(1+$F$21)^(YEARFRAC($J$59,$J489,3))/$G$21-U489/$G$21*$G$20-O489/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ488,$J$59:$J488)*(1+$F$22)^(YEARFRAC($J$59,$J489,3))/$G$22-AA489/$G$22*$G$21-U489/$G$22*$G$20-O489/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J490)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R489,$J$59:$J489)*(1+$F$19)^(YEARFRAC($J$59,$J490,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X489,$J$59:$J489)*(1+$F$20)^(YEARFRAC($J$59,$J490,3))/$G$20-O490/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD489,$J$59:$J489)*(1+$F$21)^(YEARFRAC($J$59,$J490,3))/$G$21-U490/$G$21*$G$20-O490/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ489,$J$59:$J489)*(1+$F$22)^(YEARFRAC($J$59,$J490,3))/$G$22-AA490/$G$22*$G$21-U490/$G$22*$G$20-O490/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2057,"2057-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2057-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J491)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R490,$J$59:$J490)*(1+$F$19)^(YEARFRAC($J$59,$J491,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X490,$J$59:$J490)*(1+$F$20)^(YEARFRAC($J$59,$J491,3))/$G$20-O491/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD490,$J$59:$J490)*(1+$F$21)^(YEARFRAC($J$59,$J491,3))/$G$21-U491/$G$21*$G$20-O491/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ490,$J$59:$J490)*(1+$F$22)^(YEARFRAC($J$59,$J491,3))/$G$22-AA491/$G$22*$G$21-U491/$G$22*$G$20-O491/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J492)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R491,$J$59:$J491)*(1+$F$19)^(YEARFRAC($J$59,$J492,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X491,$J$59:$J491)*(1+$F$20)^(YEARFRAC($J$59,$J492,3))/$G$20-O492/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD491,$J$59:$J491)*(1+$F$21)^(YEARFRAC($J$59,$J492,3))/$G$21-U492/$G$21*$G$20-O492/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ491,$J$59:$J491)*(1+$F$22)^(YEARFRAC($J$59,$J492,3))/$G$22-AA492/$G$22*$G$21-U492/$G$22*$G$20-O492/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J493)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R492,$J$59:$J492)*(1+$F$19)^(YEARFRAC($J$59,$J493,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X492,$J$59:$J492)*(1+$F$20)^(YEARFRAC($J$59,$J493,3))/$G$20-O493/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD492,$J$59:$J492)*(1+$F$21)^(YEARFRAC($J$59,$J493,3))/$G$21-U493/$G$21*$G$20-O493/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ492,$J$59:$J492)*(1+$F$22)^(YEARFRAC($J$59,$J493,3))/$G$22-AA493/$G$22*$G$21-U493/$G$22*$G$20-O493/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J494)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R493,$J$59:$J493)*(1+$F$19)^(YEARFRAC($J$59,$J494,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X493,$J$59:$J493)*(1+$F$20)^(YEARFRAC($J$59,$J494,3))/$G$20-O494/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD493,$J$59:$J493)*(1+$F$21)^(YEARFRAC($J$59,$J494,3))/$G$21-U494/$G$21*$G$20-O494/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ493,$J$59:$J493)*(1+$F$22)^(YEARFRAC($J$59,$J494,3))/$G$22-AA494/$G$22*$G$21-U494/$G$22*$G$20-O494/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J495)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R494,$J$59:$J494)*(1+$F$19)^(YEARFRAC($J$59,$J495,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X494,$J$59:$J494)*(1+$F$20)^(YEARFRAC($J$59,$J495,3))/$G$20-O495/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD494,$J$59:$J494)*(1+$F$21)^(YEARFRAC($J$59,$J495,3))/$G$21-U495/$G$21*$G$20-O495/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ494,$J$59:$J494)*(1+$F$22)^(YEARFRAC($J$59,$J495,3))/$G$22-AA495/$G$22*$G$21-U495/$G$22*$G$20-O495/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J496)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R495,$J$59:$J495)*(1+$F$19)^(YEARFRAC($J$59,$J496,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X495,$J$59:$J495)*(1+$F$20)^(YEARFRAC($J$59,$J496,3))/$G$20-O496/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD495,$J$59:$J495)*(1+$F$21)^(YEARFRAC($J$59,$J496,3))/$G$21-U496/$G$21*$G$20-O496/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ495,$J$59:$J495)*(1+$F$22)^(YEARFRAC($J$59,$J496,3))/$G$22-AA496/$G$22*$G$21-U496/$G$22*$G$20-O496/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J497)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R496,$J$59:$J496)*(1+$F$19)^(YEARFRAC($J$59,$J497,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X496,$J$59:$J496)*(1+$F$20)^(YEARFRAC($J$59,$J497,3))/$G$20-O497/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD496,$J$59:$J496)*(1+$F$21)^(YEARFRAC($J$59,$J497,3))/$G$21-U497/$G$21*$G$20-O497/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ496,$J$59:$J496)*(1+$F$22)^(YEARFRAC($J$59,$J497,3))/$G$22-AA497/$G$22*$G$21-U497/$G$22*$G$20-O497/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J498)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R497,$J$59:$J497)*(1+$F$19)^(YEARFRAC($J$59,$J498,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X497,$J$59:$J497)*(1+$F$20)^(YEARFRAC($J$59,$J498,3))/$G$20-O498/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD497,$J$59:$J497)*(1+$F$21)^(YEARFRAC($J$59,$J498,3))/$G$21-U498/$G$21*$G$20-O498/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ497,$J$59:$J497)*(1+$F$22)^(YEARFRAC($J$59,$J498,3))/$G$22-AA498/$G$22*$G$21-U498/$G$22*$G$20-O498/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J499)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R498,$J$59:$J498)*(1+$F$19)^(YEARFRAC($J$59,$J499,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X498,$J$59:$J498)*(1+$F$20)^(YEARFRAC($J$59,$J499,3))/$G$20-O499/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD498,$J$59:$J498)*(1+$F$21)^(YEARFRAC($J$59,$J499,3))/$G$21-U499/$G$21*$G$20-O499/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ498,$J$59:$J498)*(1+$F$22)^(YEARFRAC($J$59,$J499,3))/$G$22-AA499/$G$22*$G$21-U499/$G$22*$G$20-O499/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J500)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R499,$J$59:$J499)*(1+$F$19)^(YEARFRAC($J$59,$J500,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X499,$J$59:$J499)*(1+$F$20)^(YEARFRAC($J$59,$J500,3))/$G$20-O500/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD499,$J$59:$J499)*(1+$F$21)^(YEARFRAC($J$59,$J500,3))/$G$21-U500/$G$21*$G$20-O500/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ499,$J$59:$J499)*(1+$F$22)^(YEARFRAC($J$59,$J500,3))/$G$22-AA500/$G$22*$G$21-U500/$G$22*$G$20-O500/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J501)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R500,$J$59:$J500)*(1+$F$19)^(YEARFRAC($J$59,$J501,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X500,$J$59:$J500)*(1+$F$20)^(YEARFRAC($J$59,$J501,3))/$G$20-O501/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD500,$J$59:$J500)*(1+$F$21)^(YEARFRAC($J$59,$J501,3))/$G$21-U501/$G$21*$G$20-O501/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ500,$J$59:$J500)*(1+$F$22)^(YEARFRAC($J$59,$J501,3))/$G$22-AA501/$G$22*$G$21-U501/$G$22*$G$20-O501/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J502)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R501,$J$59:$J501)*(1+$F$19)^(YEARFRAC($J$59,$J502,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X501,$J$59:$J501)*(1+$F$20)^(YEARFRAC($J$59,$J502,3))/$G$20-O502/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD501,$J$59:$J501)*(1+$F$21)^(YEARFRAC($J$59,$J502,3))/$G$21-U502/$G$21*$G$20-O502/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ501,$J$59:$J501)*(1+$F$22)^(YEARFRAC($J$59,$J502,3))/$G$22-AA502/$G$22*$G$21-U502/$G$22*$G$20-O502/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2058,"2058-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2058-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J503)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R502,$J$59:$J502)*(1+$F$19)^(YEARFRAC($J$59,$J503,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X502,$J$59:$J502)*(1+$F$20)^(YEARFRAC($J$59,$J503,3))/$G$20-O503/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD502,$J$59:$J502)*(1+$F$21)^(YEARFRAC($J$59,$J503,3))/$G$21-U503/$G$21*$G$20-O503/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ502,$J$59:$J502)*(1+$F$22)^(YEARFRAC($J$59,$J503,3))/$G$22-AA503/$G$22*$G$21-U503/$G$22*$G$20-O503/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2059,"2059-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2059-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J504)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R503,$J$59:$J503)*(1+$F$19)^(YEARFRAC($J$59,$J504,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X503,$J$59:$J503)*(1+$F$20)^(YEARFRAC($J$59,$J504,3))/$G$20-O504/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD503,$J$59:$J503)*(1+$F$21)^(YEARFRAC($J$59,$J504,3))/$G$21-U504/$G$21*$G$20-O504/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ503,$J$59:$J503)*(1+$F$22)^(YEARFRAC($J$59,$J504,3))/$G$22-AA504/$G$22*$G$21-U504/$G$22*$G$20-O504/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2059,"2059-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2059-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J505)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R504,$J$59:$J504)*(1+$F$19)^(YEARFRAC($J$59,$J505,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X504,$J$59:$J504)*(1+$F$20)^(YEARFRAC($J$59,$J505,3))/$G$20-O505/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD504,$J$59:$J504)*(1+$F$21)^(YEARFRAC($J$59,$J505,3))/$G$21-U505/$G$21*$G$20-O505/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ504,$J$59:$J504)*(1+$F$22)^(YEARFRAC($J$59,$J505,3))/$G$22-AA505/$G$22*$G$21-U505/$G$22*$G$20-O505/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2059,"2059-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2059-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J506)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R505,$J$59:$J505)*(1+$F$19)^(YEARFRAC($J$59,$J506,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X505,$J$59:$J505)*(1+$F$20)^(YEARFRAC($J$59,$J506,3))/$G$20-O506/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD505,$J$59:$J505)*(1+$F$21)^(YEARFRAC($J$59,$J506,3))/$G$21-U506/$G$21*$G$20-O506/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ505,$J$59:$J505)*(1+$F$22)^(YEARFRAC($J$59,$J506,3))/$G$22-AA506/$G$22*$G$21-U506/$G$22*$G$20-O506/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2059,"2059-04-30",{"$error":"#REF!"},{"$f":"(Q507+W507+AC507+AI507)-N507","v":{"$error":"#REF!"}},{"$f":"F507+G507","v":{"$error":"#REF!"}},null,"2059-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J507)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R506,$J$59:$J506)*(1+$F$19)^(YEARFRAC($J$59,$J507,3)))","v":{"$error":"#REF!"}},{"$f":"MIN(N507,O507)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"L507+Q507","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X506,$J$59:$J506)*(1+$F$20)^(YEARFRAC($J$59,$J507,3))/$G$20-O507/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(T507,U507)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD506,$J$59:$J506)*(1+$F$21)^(YEARFRAC($J$59,$J507,3))/$G$21-U507/$G$21*$G$20-O507/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(Z507,AA507)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ506,$J$59:$J506)*(1+$F$22)^(YEARFRAC($J$59,$J507,3))/$G$22-AA507/$G$22*$G$21-U507/$G$22*$G$20-O507/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(AF507,AG507)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"YEAR(E508)","v":2059},"2059-05-31",{"$f":"K508","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"E508","v":"2059-05-31"},{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J508)","v":{"$error":"#REF!"}},{"$f":"IF(K508<0,K508,0)","v":{"$error":"#REF!"}},{"$f":"IF(K508>0,K508*$H$24,0)","v":{"$error":"#REF!"}},{"$f":"IF(K508>0,K508-M508,0)","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$19,R$59:R507,$J$59:$J507)*(1+$F$19)^(YEARFRAC($J$59,$J508,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"N508-P508","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$20,X$59:X507,$J$59:$J507)*(1+$F$20)^(YEARFRAC($J$59,$J508,3))/$G$20-O508/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"T508-V508","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD507,$J$59:$J507)*(1+$F$21)^(YEARFRAC($J$59,$J508,3))/$G$21-U508/$G$21*$G$20-O508/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"Z508-AB508","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ507,$J$59:$J507)*(1+$F$22)^(YEARFRAC($J$59,$J508,3))/$G$22-AA508/$G$22*$G$21-U508/$G$22*$G$20-O508/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2059,"2059-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2059-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J509)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R508,$J$59:$J508)*(1+$F$19)^(YEARFRAC($J$59,$J509,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,P509*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X508,$J$59:$J508)*(1+$F$20)^(YEARFRAC($J$59,$J509,3))/$G$20-O509/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,V509*$G$20)","v":{"$error":"#REF!"}},{"$f":"R509+W509","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD508,$J$59:$J508)*(1+$F$21)^(YEARFRAC($J$59,$J509,3))/$G$21-U509/$G$21*$G$20-O509/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AB509*$G$21)","v":{"$error":"#REF!"}},{"$f":"X509+AC509","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ508,$J$59:$J508)*(1+$F$22)^(YEARFRAC($J$59,$J509,3))/$G$22-AA509/$G$22*$G$21-U509/$G$22*$G$20-O509/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AH509*$G$22)","v":{"$error":"#REF!"}},{"$f":"AD509+AI509","v":{"$error":"#REF!"}}]
[null,null,null,2059,"2059-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2059-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J510)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R509,$J$59:$J509)*(1+$F$19)^(YEARFRAC($J$59,$J510,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X509,$J$59:$J509)*(1+$F$20)^(YEARFRAC($J$59,$J510,3))/$G$20-O510/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD509,$J$59:$J509)*(1+$F$21)^(YEARFRAC($J$59,$J510,3))/$G$21-U510/$G$21*$G$20-O510/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ509,$J$59:$J509)*(1+$F$22)^(YEARFRAC($J$59,$J510,3))/$G$22-AA510/$G$22*$G$21-U510/$G$22*$G$20-O510/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2059,"2059-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2059-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J511)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R510,$J$59:$J510)*(1+$F$19)^(YEARFRAC($J$59,$J511,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X510,$J$59:$J510)*(1+$F$20)^(YEARFRAC($J$59,$J511,3))/$G$20-O511/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD510,$J$59:$J510)*(1+$F$21)^(YEARFRAC($J$59,$J511,3))/$G$21-U511/$G$21*$G$20-O511/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ510,$J$59:$J510)*(1+$F$22)^(YEARFRAC($J$59,$J511,3))/$G$22-AA511/$G$22*$G$21-U511/$G$22*$G$20-O511/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2059,"2059-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2059-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J512)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R511,$J$59:$J511)*(1+$F$19)^(YEARFRAC($J$59,$J512,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X511,$J$59:$J511)*(1+$F$20)^(YEARFRAC($J$59,$J512,3))/$G$20-O512/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD511,$J$59:$J511)*(1+$F$21)^(YEARFRAC($J$59,$J512,3))/$G$21-U512/$G$21*$G$20-O512/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ511,$J$59:$J511)*(1+$F$22)^(YEARFRAC($J$59,$J512,3))/$G$22-AA512/$G$22*$G$21-U512/$G$22*$G$20-O512/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2059,"2059-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2059-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J513)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R512,$J$59:$J512)*(1+$F$19)^(YEARFRAC($J$59,$J513,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X512,$J$59:$J512)*(1+$F$20)^(YEARFRAC($J$59,$J513,3))/$G$20-O513/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD512,$J$59:$J512)*(1+$F$21)^(YEARFRAC($J$59,$J513,3))/$G$21-U513/$G$21*$G$20-O513/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ512,$J$59:$J512)*(1+$F$22)^(YEARFRAC($J$59,$J513,3))/$G$22-AA513/$G$22*$G$21-U513/$G$22*$G$20-O513/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2059,"2059-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2059-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J514)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R513,$J$59:$J513)*(1+$F$19)^(YEARFRAC($J$59,$J514,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X513,$J$59:$J513)*(1+$F$20)^(YEARFRAC($J$59,$J514,3))/$G$20-O514/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD513,$J$59:$J513)*(1+$F$21)^(YEARFRAC($J$59,$J514,3))/$G$21-U514/$G$21*$G$20-O514/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ513,$J$59:$J513)*(1+$F$22)^(YEARFRAC($J$59,$J514,3))/$G$22-AA514/$G$22*$G$21-U514/$G$22*$G$20-O514/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2059,"2059-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2059-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J515)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R514,$J$59:$J514)*(1+$F$19)^(YEARFRAC($J$59,$J515,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X514,$J$59:$J514)*(1+$F$20)^(YEARFRAC($J$59,$J515,3))/$G$20-O515/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD514,$J$59:$J514)*(1+$F$21)^(YEARFRAC($J$59,$J515,3))/$G$21-U515/$G$21*$G$20-O515/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ514,$J$59:$J514)*(1+$F$22)^(YEARFRAC($J$59,$J515,3))/$G$22-AA515/$G$22*$G$21-U515/$G$22*$G$20-O515/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J516)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R515,$J$59:$J515)*(1+$F$19)^(YEARFRAC($J$59,$J516,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X515,$J$59:$J515)*(1+$F$20)^(YEARFRAC($J$59,$J516,3))/$G$20-O516/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD515,$J$59:$J515)*(1+$F$21)^(YEARFRAC($J$59,$J516,3))/$G$21-U516/$G$21*$G$20-O516/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ515,$J$59:$J515)*(1+$F$22)^(YEARFRAC($J$59,$J516,3))/$G$22-AA516/$G$22*$G$21-U516/$G$22*$G$20-O516/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J517)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R516,$J$59:$J516)*(1+$F$19)^(YEARFRAC($J$59,$J517,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X516,$J$59:$J516)*(1+$F$20)^(YEARFRAC($J$59,$J517,3))/$G$20-O517/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD516,$J$59:$J516)*(1+$F$21)^(YEARFRAC($J$59,$J517,3))/$G$21-U517/$G$21*$G$20-O517/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ516,$J$59:$J516)*(1+$F$22)^(YEARFRAC($J$59,$J517,3))/$G$22-AA517/$G$22*$G$21-U517/$G$22*$G$20-O517/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J518)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R517,$J$59:$J517)*(1+$F$19)^(YEARFRAC($J$59,$J518,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X517,$J$59:$J517)*(1+$F$20)^(YEARFRAC($J$59,$J518,3))/$G$20-O518/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD517,$J$59:$J517)*(1+$F$21)^(YEARFRAC($J$59,$J518,3))/$G$21-U518/$G$21*$G$20-O518/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ517,$J$59:$J517)*(1+$F$22)^(YEARFRAC($J$59,$J518,3))/$G$22-AA518/$G$22*$G$21-U518/$G$22*$G$20-O518/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J519)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R518,$J$59:$J518)*(1+$F$19)^(YEARFRAC($J$59,$J519,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X518,$J$59:$J518)*(1+$F$20)^(YEARFRAC($J$59,$J519,3))/$G$20-O519/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD518,$J$59:$J518)*(1+$F$21)^(YEARFRAC($J$59,$J519,3))/$G$21-U519/$G$21*$G$20-O519/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ518,$J$59:$J518)*(1+$F$22)^(YEARFRAC($J$59,$J519,3))/$G$22-AA519/$G$22*$G$21-U519/$G$22*$G$20-O519/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J520)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R519,$J$59:$J519)*(1+$F$19)^(YEARFRAC($J$59,$J520,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X519,$J$59:$J519)*(1+$F$20)^(YEARFRAC($J$59,$J520,3))/$G$20-O520/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD519,$J$59:$J519)*(1+$F$21)^(YEARFRAC($J$59,$J520,3))/$G$21-U520/$G$21*$G$20-O520/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ519,$J$59:$J519)*(1+$F$22)^(YEARFRAC($J$59,$J520,3))/$G$22-AA520/$G$22*$G$21-U520/$G$22*$G$20-O520/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J521)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R520,$J$59:$J520)*(1+$F$19)^(YEARFRAC($J$59,$J521,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X520,$J$59:$J520)*(1+$F$20)^(YEARFRAC($J$59,$J521,3))/$G$20-O521/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD520,$J$59:$J520)*(1+$F$21)^(YEARFRAC($J$59,$J521,3))/$G$21-U521/$G$21*$G$20-O521/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ520,$J$59:$J520)*(1+$F$22)^(YEARFRAC($J$59,$J521,3))/$G$22-AA521/$G$22*$G$21-U521/$G$22*$G$20-O521/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J522)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R521,$J$59:$J521)*(1+$F$19)^(YEARFRAC($J$59,$J522,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X521,$J$59:$J521)*(1+$F$20)^(YEARFRAC($J$59,$J522,3))/$G$20-O522/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD521,$J$59:$J521)*(1+$F$21)^(YEARFRAC($J$59,$J522,3))/$G$21-U522/$G$21*$G$20-O522/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ521,$J$59:$J521)*(1+$F$22)^(YEARFRAC($J$59,$J522,3))/$G$22-AA522/$G$22*$G$21-U522/$G$22*$G$20-O522/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J523)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R522,$J$59:$J522)*(1+$F$19)^(YEARFRAC($J$59,$J523,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X522,$J$59:$J522)*(1+$F$20)^(YEARFRAC($J$59,$J523,3))/$G$20-O523/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD522,$J$59:$J522)*(1+$F$21)^(YEARFRAC($J$59,$J523,3))/$G$21-U523/$G$21*$G$20-O523/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ522,$J$59:$J522)*(1+$F$22)^(YEARFRAC($J$59,$J523,3))/$G$22-AA523/$G$22*$G$21-U523/$G$22*$G$20-O523/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J524)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R523,$J$59:$J523)*(1+$F$19)^(YEARFRAC($J$59,$J524,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X523,$J$59:$J523)*(1+$F$20)^(YEARFRAC($J$59,$J524,3))/$G$20-O524/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD523,$J$59:$J523)*(1+$F$21)^(YEARFRAC($J$59,$J524,3))/$G$21-U524/$G$21*$G$20-O524/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ523,$J$59:$J523)*(1+$F$22)^(YEARFRAC($J$59,$J524,3))/$G$22-AA524/$G$22*$G$21-U524/$G$22*$G$20-O524/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J525)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R524,$J$59:$J524)*(1+$F$19)^(YEARFRAC($J$59,$J525,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X524,$J$59:$J524)*(1+$F$20)^(YEARFRAC($J$59,$J525,3))/$G$20-O525/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD524,$J$59:$J524)*(1+$F$21)^(YEARFRAC($J$59,$J525,3))/$G$21-U525/$G$21*$G$20-O525/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ524,$J$59:$J524)*(1+$F$22)^(YEARFRAC($J$59,$J525,3))/$G$22-AA525/$G$22*$G$21-U525/$G$22*$G$20-O525/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J526)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R525,$J$59:$J525)*(1+$F$19)^(YEARFRAC($J$59,$J526,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X525,$J$59:$J525)*(1+$F$20)^(YEARFRAC($J$59,$J526,3))/$G$20-O526/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD525,$J$59:$J525)*(1+$F$21)^(YEARFRAC($J$59,$J526,3))/$G$21-U526/$G$21*$G$20-O526/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ525,$J$59:$J525)*(1+$F$22)^(YEARFRAC($J$59,$J526,3))/$G$22-AA526/$G$22*$G$21-U526/$G$22*$G$20-O526/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2060,"2060-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2060-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J527)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R526,$J$59:$J526)*(1+$F$19)^(YEARFRAC($J$59,$J527,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X526,$J$59:$J526)*(1+$F$20)^(YEARFRAC($J$59,$J527,3))/$G$20-O527/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD526,$J$59:$J526)*(1+$F$21)^(YEARFRAC($J$59,$J527,3))/$G$21-U527/$G$21*$G$20-O527/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ526,$J$59:$J526)*(1+$F$22)^(YEARFRAC($J$59,$J527,3))/$G$22-AA527/$G$22*$G$21-U527/$G$22*$G$20-O527/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J528)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R527,$J$59:$J527)*(1+$F$19)^(YEARFRAC($J$59,$J528,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X527,$J$59:$J527)*(1+$F$20)^(YEARFRAC($J$59,$J528,3))/$G$20-O528/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD527,$J$59:$J527)*(1+$F$21)^(YEARFRAC($J$59,$J528,3))/$G$21-U528/$G$21*$G$20-O528/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ527,$J$59:$J527)*(1+$F$22)^(YEARFRAC($J$59,$J528,3))/$G$22-AA528/$G$22*$G$21-U528/$G$22*$G$20-O528/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J529)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R528,$J$59:$J528)*(1+$F$19)^(YEARFRAC($J$59,$J529,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X528,$J$59:$J528)*(1+$F$20)^(YEARFRAC($J$59,$J529,3))/$G$20-O529/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD528,$J$59:$J528)*(1+$F$21)^(YEARFRAC($J$59,$J529,3))/$G$21-U529/$G$21*$G$20-O529/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ528,$J$59:$J528)*(1+$F$22)^(YEARFRAC($J$59,$J529,3))/$G$22-AA529/$G$22*$G$21-U529/$G$22*$G$20-O529/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J530)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R529,$J$59:$J529)*(1+$F$19)^(YEARFRAC($J$59,$J530,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X529,$J$59:$J529)*(1+$F$20)^(YEARFRAC($J$59,$J530,3))/$G$20-O530/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD529,$J$59:$J529)*(1+$F$21)^(YEARFRAC($J$59,$J530,3))/$G$21-U530/$G$21*$G$20-O530/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ529,$J$59:$J529)*(1+$F$22)^(YEARFRAC($J$59,$J530,3))/$G$22-AA530/$G$22*$G$21-U530/$G$22*$G$20-O530/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J531)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R530,$J$59:$J530)*(1+$F$19)^(YEARFRAC($J$59,$J531,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X530,$J$59:$J530)*(1+$F$20)^(YEARFRAC($J$59,$J531,3))/$G$20-O531/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD530,$J$59:$J530)*(1+$F$21)^(YEARFRAC($J$59,$J531,3))/$G$21-U531/$G$21*$G$20-O531/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ530,$J$59:$J530)*(1+$F$22)^(YEARFRAC($J$59,$J531,3))/$G$22-AA531/$G$22*$G$21-U531/$G$22*$G$20-O531/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J532)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R531,$J$59:$J531)*(1+$F$19)^(YEARFRAC($J$59,$J532,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X531,$J$59:$J531)*(1+$F$20)^(YEARFRAC($J$59,$J532,3))/$G$20-O532/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD531,$J$59:$J531)*(1+$F$21)^(YEARFRAC($J$59,$J532,3))/$G$21-U532/$G$21*$G$20-O532/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ531,$J$59:$J531)*(1+$F$22)^(YEARFRAC($J$59,$J532,3))/$G$22-AA532/$G$22*$G$21-U532/$G$22*$G$20-O532/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J533)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R532,$J$59:$J532)*(1+$F$19)^(YEARFRAC($J$59,$J533,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X532,$J$59:$J532)*(1+$F$20)^(YEARFRAC($J$59,$J533,3))/$G$20-O533/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD532,$J$59:$J532)*(1+$F$21)^(YEARFRAC($J$59,$J533,3))/$G$21-U533/$G$21*$G$20-O533/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ532,$J$59:$J532)*(1+$F$22)^(YEARFRAC($J$59,$J533,3))/$G$22-AA533/$G$22*$G$21-U533/$G$22*$G$20-O533/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J534)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R533,$J$59:$J533)*(1+$F$19)^(YEARFRAC($J$59,$J534,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X533,$J$59:$J533)*(1+$F$20)^(YEARFRAC($J$59,$J534,3))/$G$20-O534/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD533,$J$59:$J533)*(1+$F$21)^(YEARFRAC($J$59,$J534,3))/$G$21-U534/$G$21*$G$20-O534/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ533,$J$59:$J533)*(1+$F$22)^(YEARFRAC($J$59,$J534,3))/$G$22-AA534/$G$22*$G$21-U534/$G$22*$G$20-O534/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J535)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R534,$J$59:$J534)*(1+$F$19)^(YEARFRAC($J$59,$J535,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X534,$J$59:$J534)*(1+$F$20)^(YEARFRAC($J$59,$J535,3))/$G$20-O535/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD534,$J$59:$J534)*(1+$F$21)^(YEARFRAC($J$59,$J535,3))/$G$21-U535/$G$21*$G$20-O535/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ534,$J$59:$J534)*(1+$F$22)^(YEARFRAC($J$59,$J535,3))/$G$22-AA535/$G$22*$G$21-U535/$G$22*$G$20-O535/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J536)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R535,$J$59:$J535)*(1+$F$19)^(YEARFRAC($J$59,$J536,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X535,$J$59:$J535)*(1+$F$20)^(YEARFRAC($J$59,$J536,3))/$G$20-O536/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD535,$J$59:$J535)*(1+$F$21)^(YEARFRAC($J$59,$J536,3))/$G$21-U536/$G$21*$G$20-O536/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ535,$J$59:$J535)*(1+$F$22)^(YEARFRAC($J$59,$J536,3))/$G$22-AA536/$G$22*$G$21-U536/$G$22*$G$20-O536/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J537)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R536,$J$59:$J536)*(1+$F$19)^(YEARFRAC($J$59,$J537,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X536,$J$59:$J536)*(1+$F$20)^(YEARFRAC($J$59,$J537,3))/$G$20-O537/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD536,$J$59:$J536)*(1+$F$21)^(YEARFRAC($J$59,$J537,3))/$G$21-U537/$G$21*$G$20-O537/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ536,$J$59:$J536)*(1+$F$22)^(YEARFRAC($J$59,$J537,3))/$G$22-AA537/$G$22*$G$21-U537/$G$22*$G$20-O537/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J538)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R537,$J$59:$J537)*(1+$F$19)^(YEARFRAC($J$59,$J538,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X537,$J$59:$J537)*(1+$F$20)^(YEARFRAC($J$59,$J538,3))/$G$20-O538/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD537,$J$59:$J537)*(1+$F$21)^(YEARFRAC($J$59,$J538,3))/$G$21-U538/$G$21*$G$20-O538/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ537,$J$59:$J537)*(1+$F$22)^(YEARFRAC($J$59,$J538,3))/$G$22-AA538/$G$22*$G$21-U538/$G$22*$G$20-O538/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2061,"2061-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2061-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J539)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R538,$J$59:$J538)*(1+$F$19)^(YEARFRAC($J$59,$J539,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X538,$J$59:$J538)*(1+$F$20)^(YEARFRAC($J$59,$J539,3))/$G$20-O539/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD538,$J$59:$J538)*(1+$F$21)^(YEARFRAC($J$59,$J539,3))/$G$21-U539/$G$21*$G$20-O539/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ538,$J$59:$J538)*(1+$F$22)^(YEARFRAC($J$59,$J539,3))/$G$22-AA539/$G$22*$G$21-U539/$G$22*$G$20-O539/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J540)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R539,$J$59:$J539)*(1+$F$19)^(YEARFRAC($J$59,$J540,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X539,$J$59:$J539)*(1+$F$20)^(YEARFRAC($J$59,$J540,3))/$G$20-O540/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD539,$J$59:$J539)*(1+$F$21)^(YEARFRAC($J$59,$J540,3))/$G$21-U540/$G$21*$G$20-O540/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ539,$J$59:$J539)*(1+$F$22)^(YEARFRAC($J$59,$J540,3))/$G$22-AA540/$G$22*$G$21-U540/$G$22*$G$20-O540/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J541)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R540,$J$59:$J540)*(1+$F$19)^(YEARFRAC($J$59,$J541,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X540,$J$59:$J540)*(1+$F$20)^(YEARFRAC($J$59,$J541,3))/$G$20-O541/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD540,$J$59:$J540)*(1+$F$21)^(YEARFRAC($J$59,$J541,3))/$G$21-U541/$G$21*$G$20-O541/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ540,$J$59:$J540)*(1+$F$22)^(YEARFRAC($J$59,$J541,3))/$G$22-AA541/$G$22*$G$21-U541/$G$22*$G$20-O541/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J542)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R541,$J$59:$J541)*(1+$F$19)^(YEARFRAC($J$59,$J542,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X541,$J$59:$J541)*(1+$F$20)^(YEARFRAC($J$59,$J542,3))/$G$20-O542/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD541,$J$59:$J541)*(1+$F$21)^(YEARFRAC($J$59,$J542,3))/$G$21-U542/$G$21*$G$20-O542/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ541,$J$59:$J541)*(1+$F$22)^(YEARFRAC($J$59,$J542,3))/$G$22-AA542/$G$22*$G$21-U542/$G$22*$G$20-O542/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J543)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R542,$J$59:$J542)*(1+$F$19)^(YEARFRAC($J$59,$J543,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X542,$J$59:$J542)*(1+$F$20)^(YEARFRAC($J$59,$J543,3))/$G$20-O543/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD542,$J$59:$J542)*(1+$F$21)^(YEARFRAC($J$59,$J543,3))/$G$21-U543/$G$21*$G$20-O543/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ542,$J$59:$J542)*(1+$F$22)^(YEARFRAC($J$59,$J543,3))/$G$22-AA543/$G$22*$G$21-U543/$G$22*$G$20-O543/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J544)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R543,$J$59:$J543)*(1+$F$19)^(YEARFRAC($J$59,$J544,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X543,$J$59:$J543)*(1+$F$20)^(YEARFRAC($J$59,$J544,3))/$G$20-O544/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD543,$J$59:$J543)*(1+$F$21)^(YEARFRAC($J$59,$J544,3))/$G$21-U544/$G$21*$G$20-O544/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ543,$J$59:$J543)*(1+$F$22)^(YEARFRAC($J$59,$J544,3))/$G$22-AA544/$G$22*$G$21-U544/$G$22*$G$20-O544/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J545)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R544,$J$59:$J544)*(1+$F$19)^(YEARFRAC($J$59,$J545,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X544,$J$59:$J544)*(1+$F$20)^(YEARFRAC($J$59,$J545,3))/$G$20-O545/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD544,$J$59:$J544)*(1+$F$21)^(YEARFRAC($J$59,$J545,3))/$G$21-U545/$G$21*$G$20-O545/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ544,$J$59:$J544)*(1+$F$22)^(YEARFRAC($J$59,$J545,3))/$G$22-AA545/$G$22*$G$21-U545/$G$22*$G$20-O545/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J546)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R545,$J$59:$J545)*(1+$F$19)^(YEARFRAC($J$59,$J546,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X545,$J$59:$J545)*(1+$F$20)^(YEARFRAC($J$59,$J546,3))/$G$20-O546/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD545,$J$59:$J545)*(1+$F$21)^(YEARFRAC($J$59,$J546,3))/$G$21-U546/$G$21*$G$20-O546/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ545,$J$59:$J545)*(1+$F$22)^(YEARFRAC($J$59,$J546,3))/$G$22-AA546/$G$22*$G$21-U546/$G$22*$G$20-O546/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J547)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R546,$J$59:$J546)*(1+$F$19)^(YEARFRAC($J$59,$J547,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X546,$J$59:$J546)*(1+$F$20)^(YEARFRAC($J$59,$J547,3))/$G$20-O547/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD546,$J$59:$J546)*(1+$F$21)^(YEARFRAC($J$59,$J547,3))/$G$21-U547/$G$21*$G$20-O547/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ546,$J$59:$J546)*(1+$F$22)^(YEARFRAC($J$59,$J547,3))/$G$22-AA547/$G$22*$G$21-U547/$G$22*$G$20-O547/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J548)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R547,$J$59:$J547)*(1+$F$19)^(YEARFRAC($J$59,$J548,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X547,$J$59:$J547)*(1+$F$20)^(YEARFRAC($J$59,$J548,3))/$G$20-O548/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD547,$J$59:$J547)*(1+$F$21)^(YEARFRAC($J$59,$J548,3))/$G$21-U548/$G$21*$G$20-O548/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ547,$J$59:$J547)*(1+$F$22)^(YEARFRAC($J$59,$J548,3))/$G$22-AA548/$G$22*$G$21-U548/$G$22*$G$20-O548/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J549)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R548,$J$59:$J548)*(1+$F$19)^(YEARFRAC($J$59,$J549,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X548,$J$59:$J548)*(1+$F$20)^(YEARFRAC($J$59,$J549,3))/$G$20-O549/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD548,$J$59:$J548)*(1+$F$21)^(YEARFRAC($J$59,$J549,3))/$G$21-U549/$G$21*$G$20-O549/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ548,$J$59:$J548)*(1+$F$22)^(YEARFRAC($J$59,$J549,3))/$G$22-AA549/$G$22*$G$21-U549/$G$22*$G$20-O549/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J550)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R549,$J$59:$J549)*(1+$F$19)^(YEARFRAC($J$59,$J550,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X549,$J$59:$J549)*(1+$F$20)^(YEARFRAC($J$59,$J550,3))/$G$20-O550/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD549,$J$59:$J549)*(1+$F$21)^(YEARFRAC($J$59,$J550,3))/$G$21-U550/$G$21*$G$20-O550/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ549,$J$59:$J549)*(1+$F$22)^(YEARFRAC($J$59,$J550,3))/$G$22-AA550/$G$22*$G$21-U550/$G$22*$G$20-O550/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2062,"2062-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2062-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J551)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R550,$J$59:$J550)*(1+$F$19)^(YEARFRAC($J$59,$J551,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X550,$J$59:$J550)*(1+$F$20)^(YEARFRAC($J$59,$J551,3))/$G$20-O551/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD550,$J$59:$J550)*(1+$F$21)^(YEARFRAC($J$59,$J551,3))/$G$21-U551/$G$21*$G$20-O551/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ550,$J$59:$J550)*(1+$F$22)^(YEARFRAC($J$59,$J551,3))/$G$22-AA551/$G$22*$G$21-U551/$G$22*$G$20-O551/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J552)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R551,$J$59:$J551)*(1+$F$19)^(YEARFRAC($J$59,$J552,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X551,$J$59:$J551)*(1+$F$20)^(YEARFRAC($J$59,$J552,3))/$G$20-O552/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD551,$J$59:$J551)*(1+$F$21)^(YEARFRAC($J$59,$J552,3))/$G$21-U552/$G$21*$G$20-O552/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ551,$J$59:$J551)*(1+$F$22)^(YEARFRAC($J$59,$J552,3))/$G$22-AA552/$G$22*$G$21-U552/$G$22*$G$20-O552/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J553)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R552,$J$59:$J552)*(1+$F$19)^(YEARFRAC($J$59,$J553,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X552,$J$59:$J552)*(1+$F$20)^(YEARFRAC($J$59,$J553,3))/$G$20-O553/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD552,$J$59:$J552)*(1+$F$21)^(YEARFRAC($J$59,$J553,3))/$G$21-U553/$G$21*$G$20-O553/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ552,$J$59:$J552)*(1+$F$22)^(YEARFRAC($J$59,$J553,3))/$G$22-AA553/$G$22*$G$21-U553/$G$22*$G$20-O553/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J554)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R553,$J$59:$J553)*(1+$F$19)^(YEARFRAC($J$59,$J554,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X553,$J$59:$J553)*(1+$F$20)^(YEARFRAC($J$59,$J554,3))/$G$20-O554/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD553,$J$59:$J553)*(1+$F$21)^(YEARFRAC($J$59,$J554,3))/$G$21-U554/$G$21*$G$20-O554/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ553,$J$59:$J553)*(1+$F$22)^(YEARFRAC($J$59,$J554,3))/$G$22-AA554/$G$22*$G$21-U554/$G$22*$G$20-O554/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J555)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R554,$J$59:$J554)*(1+$F$19)^(YEARFRAC($J$59,$J555,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X554,$J$59:$J554)*(1+$F$20)^(YEARFRAC($J$59,$J555,3))/$G$20-O555/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD554,$J$59:$J554)*(1+$F$21)^(YEARFRAC($J$59,$J555,3))/$G$21-U555/$G$21*$G$20-O555/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ554,$J$59:$J554)*(1+$F$22)^(YEARFRAC($J$59,$J555,3))/$G$22-AA555/$G$22*$G$21-U555/$G$22*$G$20-O555/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J556)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R555,$J$59:$J555)*(1+$F$19)^(YEARFRAC($J$59,$J556,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X555,$J$59:$J555)*(1+$F$20)^(YEARFRAC($J$59,$J556,3))/$G$20-O556/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD555,$J$59:$J555)*(1+$F$21)^(YEARFRAC($J$59,$J556,3))/$G$21-U556/$G$21*$G$20-O556/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ555,$J$59:$J555)*(1+$F$22)^(YEARFRAC($J$59,$J556,3))/$G$22-AA556/$G$22*$G$21-U556/$G$22*$G$20-O556/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J557)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R556,$J$59:$J556)*(1+$F$19)^(YEARFRAC($J$59,$J557,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X556,$J$59:$J556)*(1+$F$20)^(YEARFRAC($J$59,$J557,3))/$G$20-O557/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD556,$J$59:$J556)*(1+$F$21)^(YEARFRAC($J$59,$J557,3))/$G$21-U557/$G$21*$G$20-O557/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ556,$J$59:$J556)*(1+$F$22)^(YEARFRAC($J$59,$J557,3))/$G$22-AA557/$G$22*$G$21-U557/$G$22*$G$20-O557/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J558)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R557,$J$59:$J557)*(1+$F$19)^(YEARFRAC($J$59,$J558,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X557,$J$59:$J557)*(1+$F$20)^(YEARFRAC($J$59,$J558,3))/$G$20-O558/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD557,$J$59:$J557)*(1+$F$21)^(YEARFRAC($J$59,$J558,3))/$G$21-U558/$G$21*$G$20-O558/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ557,$J$59:$J557)*(1+$F$22)^(YEARFRAC($J$59,$J558,3))/$G$22-AA558/$G$22*$G$21-U558/$G$22*$G$20-O558/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J559)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R558,$J$59:$J558)*(1+$F$19)^(YEARFRAC($J$59,$J559,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X558,$J$59:$J558)*(1+$F$20)^(YEARFRAC($J$59,$J559,3))/$G$20-O559/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD558,$J$59:$J558)*(1+$F$21)^(YEARFRAC($J$59,$J559,3))/$G$21-U559/$G$21*$G$20-O559/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ558,$J$59:$J558)*(1+$F$22)^(YEARFRAC($J$59,$J559,3))/$G$22-AA559/$G$22*$G$21-U559/$G$22*$G$20-O559/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J560)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R559,$J$59:$J559)*(1+$F$19)^(YEARFRAC($J$59,$J560,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X559,$J$59:$J559)*(1+$F$20)^(YEARFRAC($J$59,$J560,3))/$G$20-O560/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD559,$J$59:$J559)*(1+$F$21)^(YEARFRAC($J$59,$J560,3))/$G$21-U560/$G$21*$G$20-O560/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ559,$J$59:$J559)*(1+$F$22)^(YEARFRAC($J$59,$J560,3))/$G$22-AA560/$G$22*$G$21-U560/$G$22*$G$20-O560/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J561)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R560,$J$59:$J560)*(1+$F$19)^(YEARFRAC($J$59,$J561,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X560,$J$59:$J560)*(1+$F$20)^(YEARFRAC($J$59,$J561,3))/$G$20-O561/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD560,$J$59:$J560)*(1+$F$21)^(YEARFRAC($J$59,$J561,3))/$G$21-U561/$G$21*$G$20-O561/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ560,$J$59:$J560)*(1+$F$22)^(YEARFRAC($J$59,$J561,3))/$G$22-AA561/$G$22*$G$21-U561/$G$22*$G$20-O561/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J562)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R561,$J$59:$J561)*(1+$F$19)^(YEARFRAC($J$59,$J562,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X561,$J$59:$J561)*(1+$F$20)^(YEARFRAC($J$59,$J562,3))/$G$20-O562/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD561,$J$59:$J561)*(1+$F$21)^(YEARFRAC($J$59,$J562,3))/$G$21-U562/$G$21*$G$20-O562/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ561,$J$59:$J561)*(1+$F$22)^(YEARFRAC($J$59,$J562,3))/$G$22-AA562/$G$22*$G$21-U562/$G$22*$G$20-O562/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2063,"2063-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2063-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J563)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R562,$J$59:$J562)*(1+$F$19)^(YEARFRAC($J$59,$J563,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X562,$J$59:$J562)*(1+$F$20)^(YEARFRAC($J$59,$J563,3))/$G$20-O563/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD562,$J$59:$J562)*(1+$F$21)^(YEARFRAC($J$59,$J563,3))/$G$21-U563/$G$21*$G$20-O563/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ562,$J$59:$J562)*(1+$F$22)^(YEARFRAC($J$59,$J563,3))/$G$22-AA563/$G$22*$G$21-U563/$G$22*$G$20-O563/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2064,"2064-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2064-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J564)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R563,$J$59:$J563)*(1+$F$19)^(YEARFRAC($J$59,$J564,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X563,$J$59:$J563)*(1+$F$20)^(YEARFRAC($J$59,$J564,3))/$G$20-O564/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD563,$J$59:$J563)*(1+$F$21)^(YEARFRAC($J$59,$J564,3))/$G$21-U564/$G$21*$G$20-O564/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ563,$J$59:$J563)*(1+$F$22)^(YEARFRAC($J$59,$J564,3))/$G$22-AA564/$G$22*$G$21-U564/$G$22*$G$20-O564/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2064,"2064-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2064-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J565)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R564,$J$59:$J564)*(1+$F$19)^(YEARFRAC($J$59,$J565,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X564,$J$59:$J564)*(1+$F$20)^(YEARFRAC($J$59,$J565,3))/$G$20-O565/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD564,$J$59:$J564)*(1+$F$21)^(YEARFRAC($J$59,$J565,3))/$G$21-U565/$G$21*$G$20-O565/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ564,$J$59:$J564)*(1+$F$22)^(YEARFRAC($J$59,$J565,3))/$G$22-AA565/$G$22*$G$21-U565/$G$22*$G$20-O565/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2064,"2064-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2064-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J566)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R565,$J$59:$J565)*(1+$F$19)^(YEARFRAC($J$59,$J566,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X565,$J$59:$J565)*(1+$F$20)^(YEARFRAC($J$59,$J566,3))/$G$20-O566/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD565,$J$59:$J565)*(1+$F$21)^(YEARFRAC($J$59,$J566,3))/$G$21-U566/$G$21*$G$20-O566/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ565,$J$59:$J565)*(1+$F$22)^(YEARFRAC($J$59,$J566,3))/$G$22-AA566/$G$22*$G$21-U566/$G$22*$G$20-O566/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2064,"2064-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2064-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J567)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R566,$J$59:$J566)*(1+$F$19)^(YEARFRAC($J$59,$J567,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X566,$J$59:$J566)*(1+$F$20)^(YEARFRAC($J$59,$J567,3))/$G$20-O567/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD566,$J$59:$J566)*(1+$F$21)^(YEARFRAC($J$59,$J567,3))/$G$21-U567/$G$21*$G$20-O567/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ566,$J$59:$J566)*(1+$F$22)^(YEARFRAC($J$59,$J567,3))/$G$22-AA567/$G$22*$G$21-U567/$G$22*$G$20-O567/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2064,"2064-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2064-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J568)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R567,$J$59:$J567)*(1+$F$19)^(YEARFRAC($J$59,$J568,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X567,$J$59:$J567)*(1+$F$20)^(YEARFRAC($J$59,$J568,3))/$G$20-O568/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD567,$J$59:$J567)*(1+$F$21)^(YEARFRAC($J$59,$J568,3))/$G$21-U568/$G$21*$G$20-O568/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ567,$J$59:$J567)*(1+$F$22)^(YEARFRAC($J$59,$J568,3))/$G$22-AA568/$G$22*$G$21-U568/$G$22*$G$20-O568/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2064,"2064-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2064-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J569)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R568,$J$59:$J568)*(1+$F$19)^(YEARFRAC($J$59,$J569,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X568,$J$59:$J568)*(1+$F$20)^(YEARFRAC($J$59,$J569,3))/$G$20-O569/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD568,$J$59:$J568)*(1+$F$21)^(YEARFRAC($J$59,$J569,3))/$G$21-U569/$G$21*$G$20-O569/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ568,$J$59:$J568)*(1+$F$22)^(YEARFRAC($J$59,$J569,3))/$G$22-AA569/$G$22*$G$21-U569/$G$22*$G$20-O569/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2064,"2064-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2064-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J570)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R569,$J$59:$J569)*(1+$F$19)^(YEARFRAC($J$59,$J570,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X569,$J$59:$J569)*(1+$F$20)^(YEARFRAC($J$59,$J570,3))/$G$20-O570/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD569,$J$59:$J569)*(1+$F$21)^(YEARFRAC($J$59,$J570,3))/$G$21-U570/$G$21*$G$20-O570/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ569,$J$59:$J569)*(1+$F$22)^(YEARFRAC($J$59,$J570,3))/$G$22-AA570/$G$22*$G$21-U570/$G$22*$G$20-O570/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2064,"2064-08-31",{"$error":"#REF!"},{"$f":"(Q571+W571+AC571+AI571)-N571","v":{"$error":"#REF!"}},{"$f":"F571+G571","v":{"$error":"#REF!"}},null,"2064-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J571)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R570,$J$59:$J570)*(1+$F$19)^(YEARFRAC($J$59,$J571,3)))","v":{"$error":"#REF!"}},{"$f":"MIN(N571,O571)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"L571+Q571","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X570,$J$59:$J570)*(1+$F$20)^(YEARFRAC($J$59,$J571,3))/$G$20-O571/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(T571,U571)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD570,$J$59:$J570)*(1+$F$21)^(YEARFRAC($J$59,$J571,3))/$G$21-U571/$G$21*$G$20-O571/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(Z571,AA571)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ570,$J$59:$J570)*(1+$F$22)^(YEARFRAC($J$59,$J571,3))/$G$22-AA571/$G$22*$G$21-U571/$G$22*$G$20-O571/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$f":"MIN(AF571,AG571)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"YEAR(E572)","v":2064},"2064-09-30",{"$f":"K572","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"E572","v":"2064-09-30"},{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J572)","v":{"$error":"#REF!"}},{"$f":"IF(K572<0,K572,0)","v":{"$error":"#REF!"}},{"$f":"IF(K572>0,K572*$H$24,0)","v":{"$error":"#REF!"}},{"$f":"IF(K572>0,K572-M572,0)","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$19,R$59:R571,$J$59:$J571)*(1+$F$19)^(YEARFRAC($J$59,$J572,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"N572-P572","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$20,X$59:X571,$J$59:$J571)*(1+$F$20)^(YEARFRAC($J$59,$J572,3))/$G$20-O572/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"T572-V572","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD571,$J$59:$J571)*(1+$F$21)^(YEARFRAC($J$59,$J572,3))/$G$21-U572/$G$21*$G$20-O572/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"Z572-AB572","v":{"$error":"#REF!"}},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ571,$J$59:$J571)*(1+$F$22)^(YEARFRAC($J$59,$J572,3))/$G$22-AA572/$G$22*$G$21-U572/$G$22*$G$20-O572/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2064,"2064-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2064-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J573)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R572,$J$59:$J572)*(1+$F$19)^(YEARFRAC($J$59,$J573,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,P573*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X572,$J$59:$J572)*(1+$F$20)^(YEARFRAC($J$59,$J573,3))/$G$20-O573/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,V573*$G$20)","v":{"$error":"#REF!"}},{"$f":"R573+W573","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD572,$J$59:$J572)*(1+$F$21)^(YEARFRAC($J$59,$J573,3))/$G$21-U573/$G$21*$G$20-O573/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AB573*$G$21)","v":{"$error":"#REF!"}},{"$f":"X573+AC573","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ572,$J$59:$J572)*(1+$F$22)^(YEARFRAC($J$59,$J573,3))/$G$22-AA573/$G$22*$G$21-U573/$G$22*$G$20-O573/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(0,AH573*$G$22)","v":{"$error":"#REF!"}},{"$f":"AD573+AI573","v":{"$error":"#REF!"}}]
[null,null,null,2064,"2064-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2064-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J574)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R573,$J$59:$J573)*(1+$F$19)^(YEARFRAC($J$59,$J574,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X573,$J$59:$J573)*(1+$F$20)^(YEARFRAC($J$59,$J574,3))/$G$20-O574/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD573,$J$59:$J573)*(1+$F$21)^(YEARFRAC($J$59,$J574,3))/$G$21-U574/$G$21*$G$20-O574/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ573,$J$59:$J573)*(1+$F$22)^(YEARFRAC($J$59,$J574,3))/$G$22-AA574/$G$22*$G$21-U574/$G$22*$G$20-O574/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2064,"2064-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2064-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J575)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R574,$J$59:$J574)*(1+$F$19)^(YEARFRAC($J$59,$J575,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X574,$J$59:$J574)*(1+$F$20)^(YEARFRAC($J$59,$J575,3))/$G$20-O575/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD574,$J$59:$J574)*(1+$F$21)^(YEARFRAC($J$59,$J575,3))/$G$21-U575/$G$21*$G$20-O575/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ574,$J$59:$J574)*(1+$F$22)^(YEARFRAC($J$59,$J575,3))/$G$22-AA575/$G$22*$G$21-U575/$G$22*$G$20-O575/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J576)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R575,$J$59:$J575)*(1+$F$19)^(YEARFRAC($J$59,$J576,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X575,$J$59:$J575)*(1+$F$20)^(YEARFRAC($J$59,$J576,3))/$G$20-O576/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD575,$J$59:$J575)*(1+$F$21)^(YEARFRAC($J$59,$J576,3))/$G$21-U576/$G$21*$G$20-O576/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ575,$J$59:$J575)*(1+$F$22)^(YEARFRAC($J$59,$J576,3))/$G$22-AA576/$G$22*$G$21-U576/$G$22*$G$20-O576/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J577)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R576,$J$59:$J576)*(1+$F$19)^(YEARFRAC($J$59,$J577,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X576,$J$59:$J576)*(1+$F$20)^(YEARFRAC($J$59,$J577,3))/$G$20-O577/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD576,$J$59:$J576)*(1+$F$21)^(YEARFRAC($J$59,$J577,3))/$G$21-U577/$G$21*$G$20-O577/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ576,$J$59:$J576)*(1+$F$22)^(YEARFRAC($J$59,$J577,3))/$G$22-AA577/$G$22*$G$21-U577/$G$22*$G$20-O577/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J578)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R577,$J$59:$J577)*(1+$F$19)^(YEARFRAC($J$59,$J578,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X577,$J$59:$J577)*(1+$F$20)^(YEARFRAC($J$59,$J578,3))/$G$20-O578/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD577,$J$59:$J577)*(1+$F$21)^(YEARFRAC($J$59,$J578,3))/$G$21-U578/$G$21*$G$20-O578/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ577,$J$59:$J577)*(1+$F$22)^(YEARFRAC($J$59,$J578,3))/$G$22-AA578/$G$22*$G$21-U578/$G$22*$G$20-O578/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J579)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R578,$J$59:$J578)*(1+$F$19)^(YEARFRAC($J$59,$J579,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X578,$J$59:$J578)*(1+$F$20)^(YEARFRAC($J$59,$J579,3))/$G$20-O579/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD578,$J$59:$J578)*(1+$F$21)^(YEARFRAC($J$59,$J579,3))/$G$21-U579/$G$21*$G$20-O579/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ578,$J$59:$J578)*(1+$F$22)^(YEARFRAC($J$59,$J579,3))/$G$22-AA579/$G$22*$G$21-U579/$G$22*$G$20-O579/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J580)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R579,$J$59:$J579)*(1+$F$19)^(YEARFRAC($J$59,$J580,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X579,$J$59:$J579)*(1+$F$20)^(YEARFRAC($J$59,$J580,3))/$G$20-O580/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD579,$J$59:$J579)*(1+$F$21)^(YEARFRAC($J$59,$J580,3))/$G$21-U580/$G$21*$G$20-O580/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ579,$J$59:$J579)*(1+$F$22)^(YEARFRAC($J$59,$J580,3))/$G$22-AA580/$G$22*$G$21-U580/$G$22*$G$20-O580/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J581)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R580,$J$59:$J580)*(1+$F$19)^(YEARFRAC($J$59,$J581,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X580,$J$59:$J580)*(1+$F$20)^(YEARFRAC($J$59,$J581,3))/$G$20-O581/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD580,$J$59:$J580)*(1+$F$21)^(YEARFRAC($J$59,$J581,3))/$G$21-U581/$G$21*$G$20-O581/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ580,$J$59:$J580)*(1+$F$22)^(YEARFRAC($J$59,$J581,3))/$G$22-AA581/$G$22*$G$21-U581/$G$22*$G$20-O581/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J582)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R581,$J$59:$J581)*(1+$F$19)^(YEARFRAC($J$59,$J582,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X581,$J$59:$J581)*(1+$F$20)^(YEARFRAC($J$59,$J582,3))/$G$20-O582/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD581,$J$59:$J581)*(1+$F$21)^(YEARFRAC($J$59,$J582,3))/$G$21-U582/$G$21*$G$20-O582/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ581,$J$59:$J581)*(1+$F$22)^(YEARFRAC($J$59,$J582,3))/$G$22-AA582/$G$22*$G$21-U582/$G$22*$G$20-O582/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J583)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R582,$J$59:$J582)*(1+$F$19)^(YEARFRAC($J$59,$J583,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X582,$J$59:$J582)*(1+$F$20)^(YEARFRAC($J$59,$J583,3))/$G$20-O583/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD582,$J$59:$J582)*(1+$F$21)^(YEARFRAC($J$59,$J583,3))/$G$21-U583/$G$21*$G$20-O583/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ582,$J$59:$J582)*(1+$F$22)^(YEARFRAC($J$59,$J583,3))/$G$22-AA583/$G$22*$G$21-U583/$G$22*$G$20-O583/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J584)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R583,$J$59:$J583)*(1+$F$19)^(YEARFRAC($J$59,$J584,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X583,$J$59:$J583)*(1+$F$20)^(YEARFRAC($J$59,$J584,3))/$G$20-O584/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD583,$J$59:$J583)*(1+$F$21)^(YEARFRAC($J$59,$J584,3))/$G$21-U584/$G$21*$G$20-O584/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ583,$J$59:$J583)*(1+$F$22)^(YEARFRAC($J$59,$J584,3))/$G$22-AA584/$G$22*$G$21-U584/$G$22*$G$20-O584/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J585)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R584,$J$59:$J584)*(1+$F$19)^(YEARFRAC($J$59,$J585,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X584,$J$59:$J584)*(1+$F$20)^(YEARFRAC($J$59,$J585,3))/$G$20-O585/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD584,$J$59:$J584)*(1+$F$21)^(YEARFRAC($J$59,$J585,3))/$G$21-U585/$G$21*$G$20-O585/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ584,$J$59:$J584)*(1+$F$22)^(YEARFRAC($J$59,$J585,3))/$G$22-AA585/$G$22*$G$21-U585/$G$22*$G$20-O585/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J586)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R585,$J$59:$J585)*(1+$F$19)^(YEARFRAC($J$59,$J586,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X585,$J$59:$J585)*(1+$F$20)^(YEARFRAC($J$59,$J586,3))/$G$20-O586/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD585,$J$59:$J585)*(1+$F$21)^(YEARFRAC($J$59,$J586,3))/$G$21-U586/$G$21*$G$20-O586/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ585,$J$59:$J585)*(1+$F$22)^(YEARFRAC($J$59,$J586,3))/$G$22-AA586/$G$22*$G$21-U586/$G$22*$G$20-O586/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2065,"2065-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2065-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J587)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R586,$J$59:$J586)*(1+$F$19)^(YEARFRAC($J$59,$J587,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X586,$J$59:$J586)*(1+$F$20)^(YEARFRAC($J$59,$J587,3))/$G$20-O587/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD586,$J$59:$J586)*(1+$F$21)^(YEARFRAC($J$59,$J587,3))/$G$21-U587/$G$21*$G$20-O587/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ586,$J$59:$J586)*(1+$F$22)^(YEARFRAC($J$59,$J587,3))/$G$22-AA587/$G$22*$G$21-U587/$G$22*$G$20-O587/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J588)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R587,$J$59:$J587)*(1+$F$19)^(YEARFRAC($J$59,$J588,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X587,$J$59:$J587)*(1+$F$20)^(YEARFRAC($J$59,$J588,3))/$G$20-O588/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD587,$J$59:$J587)*(1+$F$21)^(YEARFRAC($J$59,$J588,3))/$G$21-U588/$G$21*$G$20-O588/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ587,$J$59:$J587)*(1+$F$22)^(YEARFRAC($J$59,$J588,3))/$G$22-AA588/$G$22*$G$21-U588/$G$22*$G$20-O588/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J589)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R588,$J$59:$J588)*(1+$F$19)^(YEARFRAC($J$59,$J589,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X588,$J$59:$J588)*(1+$F$20)^(YEARFRAC($J$59,$J589,3))/$G$20-O589/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD588,$J$59:$J588)*(1+$F$21)^(YEARFRAC($J$59,$J589,3))/$G$21-U589/$G$21*$G$20-O589/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ588,$J$59:$J588)*(1+$F$22)^(YEARFRAC($J$59,$J589,3))/$G$22-AA589/$G$22*$G$21-U589/$G$22*$G$20-O589/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J590)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R589,$J$59:$J589)*(1+$F$19)^(YEARFRAC($J$59,$J590,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X589,$J$59:$J589)*(1+$F$20)^(YEARFRAC($J$59,$J590,3))/$G$20-O590/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD589,$J$59:$J589)*(1+$F$21)^(YEARFRAC($J$59,$J590,3))/$G$21-U590/$G$21*$G$20-O590/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ589,$J$59:$J589)*(1+$F$22)^(YEARFRAC($J$59,$J590,3))/$G$22-AA590/$G$22*$G$21-U590/$G$22*$G$20-O590/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J591)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R590,$J$59:$J590)*(1+$F$19)^(YEARFRAC($J$59,$J591,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X590,$J$59:$J590)*(1+$F$20)^(YEARFRAC($J$59,$J591,3))/$G$20-O591/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD590,$J$59:$J590)*(1+$F$21)^(YEARFRAC($J$59,$J591,3))/$G$21-U591/$G$21*$G$20-O591/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ590,$J$59:$J590)*(1+$F$22)^(YEARFRAC($J$59,$J591,3))/$G$22-AA591/$G$22*$G$21-U591/$G$22*$G$20-O591/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J592)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R591,$J$59:$J591)*(1+$F$19)^(YEARFRAC($J$59,$J592,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X591,$J$59:$J591)*(1+$F$20)^(YEARFRAC($J$59,$J592,3))/$G$20-O592/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD591,$J$59:$J591)*(1+$F$21)^(YEARFRAC($J$59,$J592,3))/$G$21-U592/$G$21*$G$20-O592/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ591,$J$59:$J591)*(1+$F$22)^(YEARFRAC($J$59,$J592,3))/$G$22-AA592/$G$22*$G$21-U592/$G$22*$G$20-O592/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J593)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R592,$J$59:$J592)*(1+$F$19)^(YEARFRAC($J$59,$J593,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X592,$J$59:$J592)*(1+$F$20)^(YEARFRAC($J$59,$J593,3))/$G$20-O593/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD592,$J$59:$J592)*(1+$F$21)^(YEARFRAC($J$59,$J593,3))/$G$21-U593/$G$21*$G$20-O593/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ592,$J$59:$J592)*(1+$F$22)^(YEARFRAC($J$59,$J593,3))/$G$22-AA593/$G$22*$G$21-U593/$G$22*$G$20-O593/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J594)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R593,$J$59:$J593)*(1+$F$19)^(YEARFRAC($J$59,$J594,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X593,$J$59:$J593)*(1+$F$20)^(YEARFRAC($J$59,$J594,3))/$G$20-O594/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD593,$J$59:$J593)*(1+$F$21)^(YEARFRAC($J$59,$J594,3))/$G$21-U594/$G$21*$G$20-O594/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ593,$J$59:$J593)*(1+$F$22)^(YEARFRAC($J$59,$J594,3))/$G$22-AA594/$G$22*$G$21-U594/$G$22*$G$20-O594/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J595)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R594,$J$59:$J594)*(1+$F$19)^(YEARFRAC($J$59,$J595,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X594,$J$59:$J594)*(1+$F$20)^(YEARFRAC($J$59,$J595,3))/$G$20-O595/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD594,$J$59:$J594)*(1+$F$21)^(YEARFRAC($J$59,$J595,3))/$G$21-U595/$G$21*$G$20-O595/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ594,$J$59:$J594)*(1+$F$22)^(YEARFRAC($J$59,$J595,3))/$G$22-AA595/$G$22*$G$21-U595/$G$22*$G$20-O595/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J596)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R595,$J$59:$J595)*(1+$F$19)^(YEARFRAC($J$59,$J596,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X595,$J$59:$J595)*(1+$F$20)^(YEARFRAC($J$59,$J596,3))/$G$20-O596/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD595,$J$59:$J595)*(1+$F$21)^(YEARFRAC($J$59,$J596,3))/$G$21-U596/$G$21*$G$20-O596/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ595,$J$59:$J595)*(1+$F$22)^(YEARFRAC($J$59,$J596,3))/$G$22-AA596/$G$22*$G$21-U596/$G$22*$G$20-O596/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J597)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R596,$J$59:$J596)*(1+$F$19)^(YEARFRAC($J$59,$J597,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X596,$J$59:$J596)*(1+$F$20)^(YEARFRAC($J$59,$J597,3))/$G$20-O597/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD596,$J$59:$J596)*(1+$F$21)^(YEARFRAC($J$59,$J597,3))/$G$21-U597/$G$21*$G$20-O597/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ596,$J$59:$J596)*(1+$F$22)^(YEARFRAC($J$59,$J597,3))/$G$22-AA597/$G$22*$G$21-U597/$G$22*$G$20-O597/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J598)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R597,$J$59:$J597)*(1+$F$19)^(YEARFRAC($J$59,$J598,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X597,$J$59:$J597)*(1+$F$20)^(YEARFRAC($J$59,$J598,3))/$G$20-O598/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD597,$J$59:$J597)*(1+$F$21)^(YEARFRAC($J$59,$J598,3))/$G$21-U598/$G$21*$G$20-O598/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ597,$J$59:$J597)*(1+$F$22)^(YEARFRAC($J$59,$J598,3))/$G$22-AA598/$G$22*$G$21-U598/$G$22*$G$20-O598/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2066,"2066-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2066-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J599)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R598,$J$59:$J598)*(1+$F$19)^(YEARFRAC($J$59,$J599,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X598,$J$59:$J598)*(1+$F$20)^(YEARFRAC($J$59,$J599,3))/$G$20-O599/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD598,$J$59:$J598)*(1+$F$21)^(YEARFRAC($J$59,$J599,3))/$G$21-U599/$G$21*$G$20-O599/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ598,$J$59:$J598)*(1+$F$22)^(YEARFRAC($J$59,$J599,3))/$G$22-AA599/$G$22*$G$21-U599/$G$22*$G$20-O599/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J600)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R599,$J$59:$J599)*(1+$F$19)^(YEARFRAC($J$59,$J600,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X599,$J$59:$J599)*(1+$F$20)^(YEARFRAC($J$59,$J600,3))/$G$20-O600/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD599,$J$59:$J599)*(1+$F$21)^(YEARFRAC($J$59,$J600,3))/$G$21-U600/$G$21*$G$20-O600/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ599,$J$59:$J599)*(1+$F$22)^(YEARFRAC($J$59,$J600,3))/$G$22-AA600/$G$22*$G$21-U600/$G$22*$G$20-O600/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-02-28",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-02-28",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J601)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R600,$J$59:$J600)*(1+$F$19)^(YEARFRAC($J$59,$J601,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X600,$J$59:$J600)*(1+$F$20)^(YEARFRAC($J$59,$J601,3))/$G$20-O601/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD600,$J$59:$J600)*(1+$F$21)^(YEARFRAC($J$59,$J601,3))/$G$21-U601/$G$21*$G$20-O601/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ600,$J$59:$J600)*(1+$F$22)^(YEARFRAC($J$59,$J601,3))/$G$22-AA601/$G$22*$G$21-U601/$G$22*$G$20-O601/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J602)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R601,$J$59:$J601)*(1+$F$19)^(YEARFRAC($J$59,$J602,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X601,$J$59:$J601)*(1+$F$20)^(YEARFRAC($J$59,$J602,3))/$G$20-O602/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD601,$J$59:$J601)*(1+$F$21)^(YEARFRAC($J$59,$J602,3))/$G$21-U602/$G$21*$G$20-O602/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ601,$J$59:$J601)*(1+$F$22)^(YEARFRAC($J$59,$J602,3))/$G$22-AA602/$G$22*$G$21-U602/$G$22*$G$20-O602/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J603)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R602,$J$59:$J602)*(1+$F$19)^(YEARFRAC($J$59,$J603,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X602,$J$59:$J602)*(1+$F$20)^(YEARFRAC($J$59,$J603,3))/$G$20-O603/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD602,$J$59:$J602)*(1+$F$21)^(YEARFRAC($J$59,$J603,3))/$G$21-U603/$G$21*$G$20-O603/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ602,$J$59:$J602)*(1+$F$22)^(YEARFRAC($J$59,$J603,3))/$G$22-AA603/$G$22*$G$21-U603/$G$22*$G$20-O603/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J604)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R603,$J$59:$J603)*(1+$F$19)^(YEARFRAC($J$59,$J604,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X603,$J$59:$J603)*(1+$F$20)^(YEARFRAC($J$59,$J604,3))/$G$20-O604/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD603,$J$59:$J603)*(1+$F$21)^(YEARFRAC($J$59,$J604,3))/$G$21-U604/$G$21*$G$20-O604/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ603,$J$59:$J603)*(1+$F$22)^(YEARFRAC($J$59,$J604,3))/$G$22-AA604/$G$22*$G$21-U604/$G$22*$G$20-O604/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J605)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R604,$J$59:$J604)*(1+$F$19)^(YEARFRAC($J$59,$J605,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X604,$J$59:$J604)*(1+$F$20)^(YEARFRAC($J$59,$J605,3))/$G$20-O605/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD604,$J$59:$J604)*(1+$F$21)^(YEARFRAC($J$59,$J605,3))/$G$21-U605/$G$21*$G$20-O605/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ604,$J$59:$J604)*(1+$F$22)^(YEARFRAC($J$59,$J605,3))/$G$22-AA605/$G$22*$G$21-U605/$G$22*$G$20-O605/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J606)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R605,$J$59:$J605)*(1+$F$19)^(YEARFRAC($J$59,$J606,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X605,$J$59:$J605)*(1+$F$20)^(YEARFRAC($J$59,$J606,3))/$G$20-O606/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD605,$J$59:$J605)*(1+$F$21)^(YEARFRAC($J$59,$J606,3))/$G$21-U606/$G$21*$G$20-O606/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ605,$J$59:$J605)*(1+$F$22)^(YEARFRAC($J$59,$J606,3))/$G$22-AA606/$G$22*$G$21-U606/$G$22*$G$20-O606/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J607)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R606,$J$59:$J606)*(1+$F$19)^(YEARFRAC($J$59,$J607,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X606,$J$59:$J606)*(1+$F$20)^(YEARFRAC($J$59,$J607,3))/$G$20-O607/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD606,$J$59:$J606)*(1+$F$21)^(YEARFRAC($J$59,$J607,3))/$G$21-U607/$G$21*$G$20-O607/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ606,$J$59:$J606)*(1+$F$22)^(YEARFRAC($J$59,$J607,3))/$G$22-AA607/$G$22*$G$21-U607/$G$22*$G$20-O607/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J608)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R607,$J$59:$J607)*(1+$F$19)^(YEARFRAC($J$59,$J608,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X607,$J$59:$J607)*(1+$F$20)^(YEARFRAC($J$59,$J608,3))/$G$20-O608/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD607,$J$59:$J607)*(1+$F$21)^(YEARFRAC($J$59,$J608,3))/$G$21-U608/$G$21*$G$20-O608/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ607,$J$59:$J607)*(1+$F$22)^(YEARFRAC($J$59,$J608,3))/$G$22-AA608/$G$22*$G$21-U608/$G$22*$G$20-O608/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J609)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R608,$J$59:$J608)*(1+$F$19)^(YEARFRAC($J$59,$J609,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X608,$J$59:$J608)*(1+$F$20)^(YEARFRAC($J$59,$J609,3))/$G$20-O609/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD608,$J$59:$J608)*(1+$F$21)^(YEARFRAC($J$59,$J609,3))/$G$21-U609/$G$21*$G$20-O609/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ608,$J$59:$J608)*(1+$F$22)^(YEARFRAC($J$59,$J609,3))/$G$22-AA609/$G$22*$G$21-U609/$G$22*$G$20-O609/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J610)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R609,$J$59:$J609)*(1+$F$19)^(YEARFRAC($J$59,$J610,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X609,$J$59:$J609)*(1+$F$20)^(YEARFRAC($J$59,$J610,3))/$G$20-O610/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD609,$J$59:$J609)*(1+$F$21)^(YEARFRAC($J$59,$J610,3))/$G$21-U610/$G$21*$G$20-O610/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ609,$J$59:$J609)*(1+$F$22)^(YEARFRAC($J$59,$J610,3))/$G$22-AA610/$G$22*$G$21-U610/$G$22*$G$20-O610/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2067,"2067-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2067-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J611)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R610,$J$59:$J610)*(1+$F$19)^(YEARFRAC($J$59,$J611,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X610,$J$59:$J610)*(1+$F$20)^(YEARFRAC($J$59,$J611,3))/$G$20-O611/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD610,$J$59:$J610)*(1+$F$21)^(YEARFRAC($J$59,$J611,3))/$G$21-U611/$G$21*$G$20-O611/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ610,$J$59:$J610)*(1+$F$22)^(YEARFRAC($J$59,$J611,3))/$G$22-AA611/$G$22*$G$21-U611/$G$22*$G$20-O611/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-01-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-01-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J612)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R611,$J$59:$J611)*(1+$F$19)^(YEARFRAC($J$59,$J612,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X611,$J$59:$J611)*(1+$F$20)^(YEARFRAC($J$59,$J612,3))/$G$20-O612/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD611,$J$59:$J611)*(1+$F$21)^(YEARFRAC($J$59,$J612,3))/$G$21-U612/$G$21*$G$20-O612/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ611,$J$59:$J611)*(1+$F$22)^(YEARFRAC($J$59,$J612,3))/$G$22-AA612/$G$22*$G$21-U612/$G$22*$G$20-O612/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-02-29",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-02-29",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J613)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R612,$J$59:$J612)*(1+$F$19)^(YEARFRAC($J$59,$J613,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X612,$J$59:$J612)*(1+$F$20)^(YEARFRAC($J$59,$J613,3))/$G$20-O613/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD612,$J$59:$J612)*(1+$F$21)^(YEARFRAC($J$59,$J613,3))/$G$21-U613/$G$21*$G$20-O613/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ612,$J$59:$J612)*(1+$F$22)^(YEARFRAC($J$59,$J613,3))/$G$22-AA613/$G$22*$G$21-U613/$G$22*$G$20-O613/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-03-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-03-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J614)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R613,$J$59:$J613)*(1+$F$19)^(YEARFRAC($J$59,$J614,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X613,$J$59:$J613)*(1+$F$20)^(YEARFRAC($J$59,$J614,3))/$G$20-O614/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD613,$J$59:$J613)*(1+$F$21)^(YEARFRAC($J$59,$J614,3))/$G$21-U614/$G$21*$G$20-O614/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ613,$J$59:$J613)*(1+$F$22)^(YEARFRAC($J$59,$J614,3))/$G$22-AA614/$G$22*$G$21-U614/$G$22*$G$20-O614/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-04-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-04-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J615)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R614,$J$59:$J614)*(1+$F$19)^(YEARFRAC($J$59,$J615,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X614,$J$59:$J614)*(1+$F$20)^(YEARFRAC($J$59,$J615,3))/$G$20-O615/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD614,$J$59:$J614)*(1+$F$21)^(YEARFRAC($J$59,$J615,3))/$G$21-U615/$G$21*$G$20-O615/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ614,$J$59:$J614)*(1+$F$22)^(YEARFRAC($J$59,$J615,3))/$G$22-AA615/$G$22*$G$21-U615/$G$22*$G$20-O615/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-05-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-05-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J616)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R615,$J$59:$J615)*(1+$F$19)^(YEARFRAC($J$59,$J616,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X615,$J$59:$J615)*(1+$F$20)^(YEARFRAC($J$59,$J616,3))/$G$20-O616/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD615,$J$59:$J615)*(1+$F$21)^(YEARFRAC($J$59,$J616,3))/$G$21-U616/$G$21*$G$20-O616/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ615,$J$59:$J615)*(1+$F$22)^(YEARFRAC($J$59,$J616,3))/$G$22-AA616/$G$22*$G$21-U616/$G$22*$G$20-O616/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-06-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-06-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J617)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R616,$J$59:$J616)*(1+$F$19)^(YEARFRAC($J$59,$J617,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X616,$J$59:$J616)*(1+$F$20)^(YEARFRAC($J$59,$J617,3))/$G$20-O617/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD616,$J$59:$J616)*(1+$F$21)^(YEARFRAC($J$59,$J617,3))/$G$21-U617/$G$21*$G$20-O617/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ616,$J$59:$J616)*(1+$F$22)^(YEARFRAC($J$59,$J617,3))/$G$22-AA617/$G$22*$G$21-U617/$G$22*$G$20-O617/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-07-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-07-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J618)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R617,$J$59:$J617)*(1+$F$19)^(YEARFRAC($J$59,$J618,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X617,$J$59:$J617)*(1+$F$20)^(YEARFRAC($J$59,$J618,3))/$G$20-O618/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD617,$J$59:$J617)*(1+$F$21)^(YEARFRAC($J$59,$J618,3))/$G$21-U618/$G$21*$G$20-O618/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ617,$J$59:$J617)*(1+$F$22)^(YEARFRAC($J$59,$J618,3))/$G$22-AA618/$G$22*$G$21-U618/$G$22*$G$20-O618/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-08-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-08-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J619)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R618,$J$59:$J618)*(1+$F$19)^(YEARFRAC($J$59,$J619,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X618,$J$59:$J618)*(1+$F$20)^(YEARFRAC($J$59,$J619,3))/$G$20-O619/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD618,$J$59:$J618)*(1+$F$21)^(YEARFRAC($J$59,$J619,3))/$G$21-U619/$G$21*$G$20-O619/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ618,$J$59:$J618)*(1+$F$22)^(YEARFRAC($J$59,$J619,3))/$G$22-AA619/$G$22*$G$21-U619/$G$22*$G$20-O619/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-09-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-09-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J620)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R619,$J$59:$J619)*(1+$F$19)^(YEARFRAC($J$59,$J620,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X619,$J$59:$J619)*(1+$F$20)^(YEARFRAC($J$59,$J620,3))/$G$20-O620/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD619,$J$59:$J619)*(1+$F$21)^(YEARFRAC($J$59,$J620,3))/$G$21-U620/$G$21*$G$20-O620/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ619,$J$59:$J619)*(1+$F$22)^(YEARFRAC($J$59,$J620,3))/$G$22-AA620/$G$22*$G$21-U620/$G$22*$G$20-O620/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-10-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-10-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J621)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R620,$J$59:$J620)*(1+$F$19)^(YEARFRAC($J$59,$J621,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X620,$J$59:$J620)*(1+$F$20)^(YEARFRAC($J$59,$J621,3))/$G$20-O621/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD620,$J$59:$J620)*(1+$F$21)^(YEARFRAC($J$59,$J621,3))/$G$21-U621/$G$21*$G$20-O621/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ620,$J$59:$J620)*(1+$F$22)^(YEARFRAC($J$59,$J621,3))/$G$22-AA621/$G$22*$G$21-U621/$G$22*$G$20-O621/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-11-30",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-11-30",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J622)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R621,$J$59:$J621)*(1+$F$19)^(YEARFRAC($J$59,$J622,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X621,$J$59:$J621)*(1+$F$20)^(YEARFRAC($J$59,$J622,3))/$G$20-O622/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD621,$J$59:$J621)*(1+$F$21)^(YEARFRAC($J$59,$J622,3))/$G$21-U622/$G$21*$G$20-O622/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ621,$J$59:$J621)*(1+$F$22)^(YEARFRAC($J$59,$J622,3))/$G$22-AA622/$G$22*$G$21-U622/$G$22*$G$20-O622/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,2068,"2068-12-31",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"2068-12-31",{"$f":"SUMIFS('Operating Model - Monthly'!$M$49:$KZ$49,'Operating Model - Monthly'!#REF!,$J623)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$19,R$59:R622,$J$59:$J622)*(1+$F$19)^(YEARFRAC($J$59,$J623,3)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$20,X$59:X622,$J$59:$J622)*(1+$F$20)^(YEARFRAC($J$59,$J623,3))/$G$20-O623/$G$20*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$21,AD$59:AD622,$J$59:$J622)*(1+$F$21)^(YEARFRAC($J$59,$J623,3))/$G$21-U623/$G$21*$G$20-O623/$G$21*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"MAX(0,-XNPV($F$22,AJ$59:AJ622,$J$59:$J622)*(1+$F$22)^(YEARFRAC($J$59,$J623,3))/$G$22-AA623/$G$22*$G$21-U623/$G$22*$G$20-O623/$G$22*$G$19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,{"$f":"XIRR(F59:F623,$J59:$J623)","v":{"$error":"#REF!"}},null,{"$f":"XIRR(H59:H623,$J59:$J623)","v":{"$error":"#REF!"}},null,null,{"$f":"XIRR(K59:K623,$J59:$J623)","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"XIRR(R59:R623,$J59:$J623)","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"XIRR(X59:X623,$J59:$J623)","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"XIRR(AD59:AD623,$J59:$J623)","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"XIRR(AJ59:AJ623,$J59:$J623)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Class  A",null,{"$f":"H627/H629","v":{"$error":"#REF!"}},{"$f":"SUMIFS(H59:H623,H59:H623,\">0\")","v":0},null,null,"Class  A",null,null,null,null,{"$f":"Q627/Q629","v":{"$error":"#REF!"}},{"$f":"SUM(Q59:Q623)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"W627/W629","v":{"$error":"#REF!"}},{"$f":"SUM(W59:W623)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AC627/AC629","v":{"$error":"#REF!"}},{"$f":"SUM(AC59:AC623)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AI627/AI629","v":{"$error":"#REF!"}},{"$f":"SUM(AI59:AI623)","v":{"$error":"#REF!"}}]
[null,null,null,null,"IERG",null,{"$f":"H628/H629","v":{"$error":"#REF!"}},{"$f":"-SUM(G59:G623)","v":{"$error":"#REF!"}},null,null,"IERG",null,null,null,null,{"$f":"Q628/Q629","v":{"$error":"#REF!"}},{"$f":"Q629-Q627","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"W628/W629","v":{"$error":"#REF!"}},{"$f":"W629-W627","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AC628/AC629","v":{"$error":"#REF!"}},{"$f":"AC629-AC627","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AI628/AI629","v":{"$error":"#REF!"}},{"$f":"AI629-AI627","v":{"$error":"#REF!"}}]
[null,null,null,null,"Total",null,{"$f":"H629/H629","v":{"$error":"#REF!"}},{"$f":"SUM(H627:H628)","v":{"$error":"#REF!"}},null,null,"Total",null,null,null,null,{"$f":"Q629/Q629","v":{"$error":"#REF!"}},{"$f":"SUM(P59:P623)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"W629/W629","v":{"$error":"#REF!"}},{"$f":"SUM(V59:V623)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AC629/AC629","v":{"$error":"#REF!"}},{"$f":"SUM(AB59:AB623)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AI629/AI629","v":{"$error":"#REF!"}},{"$f":"SUM(AH59:AH623)","v":{"$error":"#REF!"}}]

{"sheet":"QB_Bridge","index":43,"n_rows":30,"n_cols":10,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,"IRR Link",null,{"$f":"Summary!F47","v":{"$error":"#REF!"}}]
[]
[null,"All changes made in succession"]
[null,"Case",null,"Consolidated PTIRR","Delta","Cumulative Delta",null,"Changed Cells",null,"Note"]
[null,"Base",null,0.10102705608096141,null,null,null,null,null,"As provided from dataroom"]
[null,"No Demand Response",null,9.4351148225149783E-2,{"$f":"D7-D6","v":-6.6759078558116247E-3},{"$f":"D7-$D$6","v":-6.6759078558116247E-3},null,{"$f":"SUM('Operating Model - Monthly'!G452:G456)","v":3.6},null,"Eliminated Demand Repsonse revenue from model"]
[null,"Flat 10% Utilization",null,8.9848049951408715E-2,{"$f":"D8-D7","v":-4.5030982737410685E-3},{"$f":"D8-$D$6","v":-1.1179006129552693E-2},null,{"$f":"SUM('Constant Inputs - Operation'!#REF!)","v":{"$error":"#REF!"}},null,"Changed Starting Utilization to 10% and eliminated growth"]
[null,"All Contracted PV Price",null,7.8262847081524312E-2,{"$f":"D9-D8","v":-1.1585202869884403E-2},{"$f":"D9-$D$6","v":-2.2764208999437097E-2},null,{"$f":"'Constant Inputs - Operation'!#REF!","v":{"$error":"#REF!"}},null,"Kept overbuild, but put all pricing at contracted levels"]
[null,"No Merchant Oversize",null,6.7186813916252586E-2,{"$f":"D10-D9","v":-1.1076033165271726E-2},{"$f":"D10-$D$6","v":-3.3840242164708823E-2},null,{"$f":"SUM('Constant Inputs - Operation'!G263:G362)","v":7627486.9880444473},null,"Eliminated overbuild and reduced capex proportionally. Needed to make sure that generation could degrade and still supply contracted generation amount."]
[null,"No Merchant Pricing",null,6.472925437305066E-2,{"$f":"D11-D10","v":-2.4575595432019259E-3},{"$f":"D11-$D$6","v":-3.6297801707910748E-2},null,{"$f":"'Constant Inputs - Operation'!#REF!","v":{"$error":"#REF!"}},null,"Zeroed out merchant pricing from case above"]
[]
[]
[]
[null,"Process for Final Case"]
[null,"Original Output",null,3206880]
[null,"Output Needed",null,700143]
[null,"% of Total",null,{"$f":"D17/D16","v":0.21832528813051938}]
[]
[null,"Original Capex",null,3193984]
[null,"Capex Needed",null,{"$f":"D20*D22","v":856082.27253465925}]
[null,"% of Total",null,{"$f":"D26","v":0.26802960582603397}]
[]
[null,"Original System Size",null,2040000]
[null,"System Size Needed",null,546780.39588510932]
[null,"% of Total",null,{"$f":"D25/D24","v":0.26802960582603397}]
[]
[]
[]
[null,"Goal Seek to ensure enough Power for contract",null,null,{"$f":"'Operating Model - Monthly'!JD334","v":21201.504825387121}]

{"sheet":"FV Example","index":44,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Construciton Period",null,null,2]
[null,"Target IRR",null,null,0.2]
[]
[null,"Period",null,1,2]
[null,"PV",null,1,{"$f":"D7*(1+$E$4)","v":1.2}]
[null,"Divide",{"$f":"MAX(D7:E7)","v":1.2},{"$f":"C8/D7","v":1.2},{"$f":"D8/E7","v":1}]
[]
[null,null,null,"Cap Exp"]
[null,{"$f":"IRR(D11:F11)","v":0.20000000000000018},null,-1000,-1000,{"$f":"C18","v":2640}]
[]
[]
[null,null,null,1.2,1]
[null,"FV of Cap Exp",null,{"$f":"D14*D11","v":-1200},{"$f":"E14*E11","v":-1000}]
[null,"Total",{"$f":"SUM(D15:E15)","v":-2200}]
[]
[null,"PMT",{"$f":"PMT(E4,1,C16)","v":2640}]