{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Contents","Summary","Input C","Input S","Financial Model","Transaction","Acquiror Model","Chart1","Sensitivity Analysis","Valuation Summary","Audit","BESS-Augm","LCOE","Half Year NPV","UDF Example 1","UDF Example 2","UDF Introduction","UDF Inputs","UDF 3 Output","Check","Sheet1"],"not_rendered":{"charts":6,"images":0,"macros":1,"external_links":0,"defined_names":48,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":7,"reason":"not_a_worksheet"}],"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":"Contents","index":0,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Contents",null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":"C:\\Users\\User\\Downloads\\Solution for Session 6 13.09.2025.xlsm"}]
[null,null,null,null,null,null," Colour of Input Cells ",null,1234567890]
[null,null,"Summary",null,null,null,null,null,null,null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":"9/12/2025 3:42:25 PM"}]
[null,null,null,null,null,null," Section Titles ",null,"TITLE ROW"]
[null,null,"Input C",null,null,null,"Column Letter of Title",null,"B",null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":"Edward Bodmer"}]
[null,null,null,"Timeline"]
[null,null,null,"Operations",null,null," Colour for Sum Column ",null,1000000000]
[null,null,null,"Cost & Revenue",null,null," Column Letter for Sum ",null,"A"]
[null,null,null,"Tax and Depreciation"]
[null,null,null,"Financing",null,null," True or 1 Colour ",null,true]
[null,null,null,"Constants",null,null," False or 0 Colour ",null,false]
[]
[null,null,"Input S",null,null,null," Links from Other Sheets ",null,999999999]
[null,null,null,"S-Curve",null,null,"Start Column for Link Colour",null,"E"]
[null,null,null,"Inflation"]
[null,null,null,"Seasonal Variation from Technical Analysis"]
[]
[null,null,"Financial Model"]
[null,null,null,"Timeline"]
[null,null,null,"Electricity Generation"]
[null,null,null,"Operating Cashflow"]
[null,null,null,"Depreciation and Operating Taxes"]
[null,null,null,"Debt Sizing"]
[null,null,null,"Financing"]
[null,null,null,"Solver"]
[null,null,null,"Valuation and Project sale"]
[null,null,null,"Cash Flow Statements"]
[null,null,null,"Financial Statements"]
[null,null,null,"Graphs"]
[]
[null,null,"Sensitivity Analysis"]
[]
[null,null,"Value Chart"]
[]
[null,null,"Audit"]
[]
[null,null,"BESS-Augm"]
[null,null,null,"Inputs"]
[null,null,null,"Model"]
[]
[null,null,"LCOE"]
[null,null,null,"Size of Project"]
[null,null,null,"Returns and Adustment"]
[null,null,null,"Adjustments"]
[null,null,null,"Real LCOE "]
[null,null,null,"Nominal LCOE"]
[]
[null,null,"UDF Example"]
[]
[null,null,"UDF Implement"]
[null,null,null,"UDF Inputs"]
[]
[null,null,"UDF Output"]
[null,null,null,"=UDF_1('UDF Implement'!A6:PO17)"]
[]
[null,null,"UDF 2 Output"]
[null,null,null,"=UDF_2('UDF Implement'!A6:PO17)"]

{"sheet":"Summary","index":1,"n_rows":23,"n_cols":17,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,null,"Capacity","MW",{"$f":"'Financial Model'!F14","v":130},null,null,"Pre-tax Project IRR","%",{"$f":"'Financial Model'!F55","v":0.11541684094083804},null,null,null,"Uses of Funds"]
[null,null,"Capacity Factor","%",{"$f":"E5/8760","v":0.26700913242009133},null,null,"Target Project IRR","%",{"$f":"'Financial Model'!F56","v":0.11},null,null,null,null,"Capital Expenditures",{"$f":"'Financial Model'!H33","v":26000}]
[null,null,"Annual Yield","MWH/MWp",{"$f":"'Input C'!F18","v":2339},null,null,"Income Tax Rate","%",{"$f":"'Input C'!F58","v":0.25},null,null,null,null,"IDC",{"$f":"'Financial Model'!H215","v":0}]
[null,null,null,null,null,null,null,"After-tax Project IRR","%",{"$f":"'Financial Model'!F88","v":0.10080406069755551},null,null,null,null,"Fees",{"$f":"'Financial Model'!H216+'Financial Model'!H217","v":148.09831796608785}]
[null,null,"Capex / KW","Rs. In Lakhs/MW",{"$f":"'Financial Model'!F28","v":400},null,null,"Debt IRR","%",{"$f":"'Financial Model'!F206","v":8.0786970257759119E-2},null,null,null,null,"Total",{"$f":"SUM(P4:P6)","v":26148.098317966087}]
[null,null,"O&M / kW","Rs. in Lakhs/Mwy",{"$f":"'Input C'!F32","v":4},null,null,"Equity IRR","%",{"$f":"'Financial Model'!F267","v":0.13610251545906071}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources of Funds"]
[null,null,"PPA Price","Rs. In Lakhs/MWh",{"$f":"'Input C'!F43","v":8.2841954209702078E-3},null,null,"Minimum DSCR","x",{"$f":"'Financial Model'!F211","v":1.1999999999999997},null,null,null,null,"Debt",{"$f":"'Financial Model'!H183","v":18512.28974576098},{"$f":"P10/$P$7","v":0.70797843577945307}]
[null,null,"Inflate PPA Price","Flag",{"$f":"'Input C'!F46","v":true},null,null,"Maximum Debt to Capital","%",{"$f":"'Financial Model'!F112","v":0.75},null,null,null,null,"Equity",{"$f":"'Financial Model'!H184","v":7487.7102542390203},{"$f":"P11/$P$7","v":0.28635773673431125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(P10:P11)","v":26000},{"$f":"SUM(Q10:Q11)","v":0.99433617251376427}]
[null,null,"Capex / KW","USD/kW",{"$f":"'Input C'!F30","v":465.11627906976747}]
[null,null,"O&M / kWy","USD/kWy",{"$f":"'Input C'!F34","v":4.6511627906976747},null,null,null,null,null,null,null,null,null,{"$f":"'Financial Model'!F131","v":"DSCR and Cash Flow Constraint"}]
[]
[null,null,"Inflation Rate","% p.a.",{"$f":"'Input S'!E30","v":8.0000000000000071E-2},null,null,null,null,null,null,null,null,null,{"$f":"Audit!J12","v":" S-Curve Check     Copy Paste  "}]
[null,null,"Degradation","% p.a.",{"$f":"'Input C'!F24","v":5.0000000000000001E-3}]
[null,null,"Availability","%",{"$f":"'Input C'!F23","v":0.95}]
[]
[null,null,"LCOE - Nominal","Rs. In Lakhs/MWh",{"$f":"LCOE!E4","v":3.2487691302126552E-2}]
[null,null,"LCOE - Real","Rs. In Lakhs/MWh",{"$f":"LCOE!E47","v":1.3352806070849233E-2}]
[]
[null,null,"PPA Inflate","Flag"]

{"sheet":"Input C","index":2,"n_rows":168,"n_cols":19,"rows_kept":168,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,"Scenerio Number",2,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,{"$f":"INDEX(H2:AS2,E1)","v":"Longer Life"},null,"Base Case Annual","Longer Life","Improved Perfromance Ratio","Improved Availability/ Degradation","Reduced O&M","Higher Cost","Higher O&M","Worse Availability","Shorter Life","P90","P99","Monthly"]
[null,"Timeline"]
[]
[null,null,"Project Start",null,"Date",{"$f":"INDEX(H5:BY5,$E$1)","v":"2026-01-01"},null,"2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01"]
[null,null,"Construction Period",null,"Months",{"$f":"INDEX(H6:BY6,$E$1)","v":12},null,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,"Commercial Operation Date",null,"Date",{"$f":"INDEX(H7:BY7,$E$1)","v":"2027-01-01"},null,{"$f":"EDATE(H5,H6)","v":"2027-01-01"},{"$f":"EDATE(I5,I6)","v":"2027-01-01"},{"$f":"EDATE(J5,J6)","v":"2027-01-01"},"2027-01-01","2027-01-01",{"$f":"EDATE(M5,M6)","v":"2027-01-01"},{"$f":"EDATE(N5,N6)","v":"2027-01-01"},{"$f":"EDATE(O5,O6)","v":"2027-01-01"},{"$f":"EDATE(P5,P6)","v":"2027-01-01"},"2027-01-01","2027-01-01",{"$f":"EDATE(S5,S6)","v":"2027-01-01"}]
[null,null,"Operating Period",null,"Years",{"$f":"INDEX(H8:BY8,$E$1)","v":35},null,25,35,35,35,35,35,35,25,25,25,25,35]
[null,null,"End of the Life",null,"Date",{"$f":"INDEX(H9:BY9,$E$1)","v":"2062-01-01"},null,{"$f":"EDATE(H7,H8*12)","v":"2052-01-01"},{"$f":"EDATE(I7,I8*12)","v":"2062-01-01"},{"$f":"EDATE(J7,J8*12)","v":"2062-01-01"},"2062-01-01","2062-01-01",{"$f":"EDATE(M7,M8*12)","v":"2062-01-01"},{"$f":"EDATE(N7,N8*12)","v":"2062-01-01"},{"$f":"EDATE(O7,O8*12)","v":"2052-01-01"},{"$f":"EDATE(P7,P8*12)","v":"2052-01-01"},"2052-01-01","2052-01-01",{"$f":"EDATE(S7,S8*12)","v":"2062-01-01"}]
[null,null,"Months in Column - Pre COD",null,"Months",{"$f":"INDEX(H10:BY10,$E$1)","v":12},null,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,"Months in Column - Post COD",null,"Months",{"$f":"INDEX(H11:BY11,$E$1)","v":12},null,12,12,12,12,12,12,12,12,12,12,12,12]
[]
[null,"Operations"]
[]
[null,null,"Capacity",null,"MWp",{"$f":"INDEX(H15:BY15,$E$1)","v":130},null,{"$f":"H17*H16","v":130},{"$f":"I17*I16","v":130},{"$f":"J17*J16","v":130},130,130,130,130,130,{"$f":"P17*P16","v":130},{"$f":"Q17*Q16","v":130},{"$f":"R17*R16","v":130},130]
[null,null,"AC:DC Ratio",null,"Factor",{"$f":"INDEX(H16:BY16,$E$1)","v":1.3},null,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,"Capacity",null,"Mwac",{"$f":"INDEX(H17:BY17,$E$1)","v":100},null,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"In Plain Radiation Annual",null,"MWh/MWp",{"$f":"INDEX(H18:BY18,$E$1)","v":2339},null,2339,2339,2339,2339,2339,2339,2339,2339,2339,2100,2000,2000]
[null,null,"Performance Ratio",null,"%",{"$f":"INDEX(H19:BY19,$E$1)","v":0.8},null,0.8,0.8,0.82,0.82,0.82,0.8,0.8,0.8,0.8,0.76,0.7,0.7]
[null,null,"Actutal Radiation",null,"MWh/MWp",{"$f":"INDEX(H20:BY20,$E$1)","v":1871.2},null,{"$f":"H18*H19","v":1871.2},{"$f":"I18*I19","v":1871.2},{"$f":"J18*J19","v":1917.9799999999998},1917.9799999999998,1917.9799999999998,1871.2,1871.2,1871.2,{"$f":"P18*P19","v":1871.2},{"$f":"Q18*Q19","v":1596},{"$f":"R18*R19","v":1400},1400]
[null,null,"Capacity Factor DC",null,"%",{"$f":"INDEX(H21:BY21,$E$1)","v":0.21360730593607308},null,{"$f":"H20/8760","v":0.21360730593607308},{"$f":"I20/8760","v":0.21360730593607308},{"$f":"J20/8760","v":0.21894748858447485},0.21894748858447485,0.21894748858447485,0.21360730593607308,0.21360730593607308,0.21360730593607308,{"$f":"P20/8760","v":0.21360730593607308},{"$f":"Q20/8760","v":0.18219178082191781},{"$f":"R20/8760","v":0.15981735159817351},0.15981735159817351]
[null,null,"Capacity Factor AC",null,"%",{"$f":"INDEX(H22:BY22,$E$1)","v":0.277689497716895},null,{"$f":"H21*H16","v":0.277689497716895},{"$f":"I21*I16","v":0.277689497716895},{"$f":"J21*J16","v":0.28463173515981732},0.28463173515981732,0.28463173515981732,0.277689497716895,0.277689497716895,0.277689497716895,{"$f":"P21*P16","v":0.277689497716895},{"$f":"Q21*Q16","v":0.23684931506849316},{"$f":"R21*R16","v":0.20776255707762556},0.20776255707762556]
[null,null,"Availability",null,"%",{"$f":"INDEX(H23:BY23,$E$1)","v":0.95},null,0.95,0.95,0.95,0.97,0.95,0.97,0.97,0.95,0.97,0.97,0.97,0.97]
[null,null,"Degradation",null,"%",{"$f":"INDEX(H24:BY24,$E$1)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,4.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[]
[null,"Cost & Revenue"]
[]
[null,null,"Capex per MW",null,"Rs. In Lakhs/MW",{"$f":"INDEX(H28:BY28,$E$1)","v":400},null,400,400,400,400,400,400,400,400,400,400,400,400]
[null,null,"Exchange rate",null,"USD/INR",{"$f":"INDEX(H29:BY29,$E$1)","v":86},null,86,86,86,86,86,86,86,86,86,86,86,86]
[null,null,"Capex per MW",null,"USD/KW",{"$f":"INDEX(H30:BY30,$E$1)","v":465.11627906976747},null,{"$f":"H28/H29/10*1000","v":465.11627906976747},{"$f":"I28/I29/10*1000","v":465.11627906976747},{"$f":"J28/J29/10*1000","v":465.11627906976747},465.11627906976747,465.11627906976747,{"$f":"M28/M29/10*1000","v":465.11627906976747},465.11627906976747,465.11627906976747,465.11627906976747,465.11627906976747,465.11627906976747,465.11627906976747]
[]
[null,null,"Annual O&M",null,"Rs. in Lakhs/Mwy",{"$f":"INDEX(H32:BY32,$E$1)","v":4},null,4,4,4,4,3.5,3,4,4,4,4,4,3]
[null,null,"Exchange Rate",null,"USD/INR",{"$f":"INDEX(H33:BY33,$E$1)","v":86},null,{"$f":"H29","v":86},{"$f":"I29","v":86},{"$f":"J29","v":86},86,86,{"$f":"M29","v":86},86,86,86,86,86,86]
[null,null,"O&M",null,"USD/KW",{"$f":"INDEX(H34:BY34,$E$1)","v":4.6511627906976747},null,{"$f":"H32/H33/10*1000","v":4.6511627906976747},{"$f":"I32/I33/10*1000","v":4.6511627906976747},{"$f":"J32/J33/10*1000","v":4.6511627906976747},4.6511627906976747,4.0697674418604652,{"$f":"M32/M33/10*1000","v":3.4883720930232558},4.6511627906976747,4.6511627906976747,4.6511627906976747,4.6511627906976747,4.6511627906976747,3.4883720930232558]
[]
[null,null,"S-Curve Code",null,"Code",{"$f":"INDEX(H36:BY36,$E$1)","v":6},null,6,6,6,6,6,5,5,5,5,5,5,5]
[null,null,"S-Curve Description",null,"Description",{"$f":"INDEX(H37:BY37,$E$1)","v":"Two Yr Annual"},null,{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!H36)","v":"Two Yr Annual"},{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!I36)","v":"Two Yr Annual"},{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!J36)","v":"Two Yr Annual"},{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!K36)","v":"Two Yr Annual"},{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!L36)","v":"Two Yr Annual"},{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!M36)","v":"Annual"},{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!N36)","v":"Annual"},{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!O36)","v":"Annual"},{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!P36)","v":"Annual"},{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!Q36)","v":"Annual"},{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!R36)","v":"Annual"},{"$f":"INDEX('Input S'!$C$7:$C$12,'Input C'!S36)","v":"Annual"}]
[]
[null,null,"Inflation Rate Code",null,"Code",{"$f":"INDEX(H39:BY39,$E$1)","v":2},null,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Inflation Rate Description",null,"Description",{"$f":"INDEX(H40:BY40,$E$1)","v":"High Inflation"},null,{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!H39)","v":"High Inflation"},{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!I39)","v":"High Inflation"},{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!J39)","v":"High Inflation"},{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!K39)","v":"High Inflation"},{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!L39)","v":"High Inflation"},{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!M39)","v":"High Inflation"},{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!N39)","v":"High Inflation"},{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!O39)","v":"High Inflation"},{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!P39)","v":"High Inflation"},{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!Q39)","v":"High Inflation"},{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!R39)","v":"High Inflation"},{"$f":"INDEX('Input S'!$C$22:$C$25,'Input C'!S39)","v":"High Inflation"}]
[]
[null,null,"Base PPA Price",null,"Rs. In Lakhs/MWh"]
[null,null,"PPA Price",null,"Rs. In Lakhs/MWh",{"$f":"INDEX(H43:BY43,$E$1)","v":8.2841954209702078E-3},null,8.2841954209702078E-3,{"$f":"Price2","v":8.2841954209702078E-3},8.2841954209702078E-3,8.2841954209702078E-3,8.2841954209702078E-3,8.2841954209702078E-3,8.2841954209702078E-3,8.2841954209702078E-3,8.2841954209702078E-3,8.2841954209702078E-3,8.2841954209702078E-3,8.2841954209702078E-3]
[null,null,"Exchange Rate",null,"USD/INR",{"$f":"INDEX(H44:BY44,$E$1)","v":86},null,{"$f":"H33","v":86},{"$f":"I33","v":86},{"$f":"J33","v":86},86,86,{"$f":"M33","v":86},86,86,86,86,86,86]
[null,null,"PPA Price",null,"USD/MWH",{"$f":"INDEX(H45:BY45,$E$1)","v":0.03},null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Inflate PPA",null,"Flag",{"$f":"INDEX(H46:BY46,$E$1)","v":true},null,true,true,true,true,true,{"$f":"H46","v":true},{"$f":"M46","v":true},true,true,true,true,true]
[null,null,"Flag for Goal Seek",null,"Flag",{"$f":"INDEX(H47:BY47,$E$1)","v":true},null,true,{"$f":"H47","v":true},true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Target Pre-tax IRR for PPA",null,"% p.a.",{"$f":"INDEX(H49:XFD49,$E$1)","v":0.11},null,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[null,null,"Target Equity IRR for PPA",null,"% p.a.",{"$f":"INDEX(H50:XFD50,$E$1)","v":0.11},null,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[null,null,"Target Equity IRR for Holding Period",null,"% p.a.",{"$f":"INDEX(H51:XFD51,$E$1)","v":0.14000000000000001},null,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,"Apply Equity IRR",null,"Flag",{"$f":"INDEX(H52:XFD52,$E$1)","v":true},null,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Tax and Depreciation"]
[]
[null,null,"Tax Life for Depreciation",null,"Years",{"$f":"INDEX(H56:BY56,$E$1)","v":25},null,25,25,25,25,25,25,25,25,25,25,25,25]
[]
[null,null,"Income Tax Rate",null,"%",{"$f":"INDEX(H58:BY58,$E$1)","v":0.25},null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,"Maximum Carry Forward Year",null,"Years",{"$f":"INDEX(H59:BY59,$E$1)","v":8},null,8,8,8,8,8,8,8,8,8,8,8,8]
[]
[null,"Financing"]
[]
[null,null,"Maximum Debt to Capital",null,"%",{"$f":"INDEX(H63:BY63,$E$1)","v":0.75},null,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,"Minimum DSCR",null,"x",{"$f":"INDEX(H64:BY64,$E$1)","v":1.2},null,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"P90 Standard Deviation",null,"% of P50",{"$f":"INDEX(H65:BY65,$E$1)","v":0.08},null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,"P90 Factor",null,"%",{"$f":"INDEX(H66:BY66,$E$1)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,"Debt Tenure",null,"Years",{"$f":"INDEX(H68:BY68,$E$1)","v":20},null,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,null,"Interest Rate",null,"% p.a.",{"$f":"INDEX(H70:BY70,$E$1)","v":0.08},null,{"$f":"H71+H72","v":0.08},{"$f":"I71+I72","v":0.08},{"$f":"J71+J72","v":0.08},0.08,0.08,{"$f":"M71+M72","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,"REPO Interest",null,"% p.a.",{"$f":"INDEX(H71:BY71,$E$1)","v":5.5E-2},null,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
[null,null,"Margin",null,"% p.a.",{"$f":"INDEX(H72:BY72,$E$1)","v":2.5000000000000001E-2},null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,"Pro-Forma Funding",null,"Flag",{"$f":"INDEX(H74:BY74,$E$1)","v":true},null,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Equity Up-Front",null,"Flag",{"$f":"INDEX(H75:BY75,$E$1)","v":false},null,{"$f":"NOT(H74)","v":false},{"$f":"NOT(I74)","v":false},{"$f":"NOT(J74)","v":false},false,false,{"$f":"NOT(M74)","v":false},false,false,false,false,false,false]
[]
[null,null,"Up-front Fee",null,"%",{"$f":"INDEX(H77:BY77,$E$1)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Commitment Fee",null,"% p.a.",{"$f":"INDEX(H78:BY78,$E$1)","v":3.0000000000000001E-3},null,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
[]
[null,null,"Flag for Applying UDF",null,"Flag",{"$f":"INDEX(H80:BY80,$E$1)","v":true},null,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Valuation and Re-Financing"]
[]
[null,null,"Holding period from COD",null,"Years",{"$f":"INDEX(H84:BY84,$E$1)","v":3},null,4,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"Transaction Date",null,"Date",{"$f":"INDEX(H85:BY85,$E$1)","v":"2029-12-31"},null,{"$f":"EDATE(H7,H84*Months)-1","v":"2030-12-31"},"2029-12-31","2029-12-31","2029-12-31","2029-12-31","2029-12-31","2029-12-31","2029-12-31","2029-12-31","2029-12-31","2029-12-31","2029-12-31"]
[]
[null,null,"Buyer's Target Pre-tax Project IRR",null,"%",{"$f":"INDEX(H87:BY87,$E$1)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Buyer's Target After-tax Project IRR",null,"%",{"$f":"INDEX(H88:BY88,$E$1)","v":0.08},null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,"Buyer's Target Equity IRR",null,"%",{"$f":"INDEX(H89:BY89,$E$1)","v":0.11},null,0.1,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[]
[null,null,"Flag for Valuation with Project IRR",null,"Flag",{"$f":"INDEX(H91:BY91,$E$1)","v":true},null,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Flag for Taxable Transaction",null,"Flag",{"$f":"INDEX(H92:BY92,$E$1)","v":false},null,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Flag for Re-finance Existing Debt",null,"Flag",{"$f":"INDEX(H94:BY94,$E$1)","v":false},null,false,{"$f":"H94","v":false},{"$f":"I94","v":false},false,false,false,false,false,false,false,false,false]
[null,null,"Flag for New Debt Financing",null,"Flag",{"$f":"INDEX(H95:BY95,$E$1)","v":true},null,true,{"$f":"H95","v":true},{"$f":"I95","v":true},true,true,true,true,true,true,true,true,true]
[]
[null,null,"Target Company Fees as % of EV",null,"%",{"$f":"INDEX(H97:BY97,$E$1)","v":2.5000000000000001E-2},null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,"Target DSCR on New Debt",null,"x",{"$f":"INDEX(H99:BY99,$E$1)","v":1.2},null,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"Remaining Life on Project",null,"Years",{"$f":"INDEX(H100:BY100,$E$1)","v":32},null,{"$f":"H8-H84","v":21},{"$f":"I8-I84","v":32},32,32,32,32,32,22,22,22,22,32]
[null,null,"Tail on Debt for Re-financing",null,"Years",{"$f":"INDEX(H101:BY101,$E$1)","v":7},null,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"Remaining Life on New Debt",null,"Years",{"$f":"INDEX(H102:BY102,$E$1)","v":25},null,{"$f":"H100-H101","v":14},{"$f":"I100-I101","v":25},25,25,25,25,25,15,15,15,15,25]
[null,null,"Interest Rate on New Debt",null,"% p.a.",{"$f":"INDEX(H103:BY103,$E$1)","v":7.4999999999999997E-2},null,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,"Up-Front Fees on New Debt",null,"%",{"$f":"INDEX(H104:BY104,$E$1)","v":1.4999999999999999E-2},null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,"Constants"]
[null,null,"Months in a Year",null,null,12,"Months"]
[null,null,"Hours in a Day",null,null,24,"Hours"]
[null,null,"one",null,null,1,"one"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(H2:S2)","v":"Base Case Annual"}]
[null,null,null,null,null,null,"Longer Life"]
[null,null,null,null,null,null,"Improved Perfromance Ratio"]
[null,null,null,null,null,null,"Improved Availability/ Degradation"]
[null,null,null,null,null,null,"Reduced O&M"]
[null,null,null,null,null,null,"Higher Cost"]
[null,null,null,null,null,null,"Higher O&M"]
[null,null,null,null,null,null,"Worse Availability"]
[null,null,null,null,null,null,"Shorter Life"]
[null,null,null,null,null,null,"P90"]
[null,null,null,null,null,null,"P99"]
[null,null,null,null,null,null,"Monthly"]
[null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$error":"#N/A"}]

{"sheet":"Input S","index":3,"n_rows":73,"n_cols":545,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"S-Curve"]
[null,null,"Code Number",null,{"$f":"'Input C'!F36","v":6}]
[]
[null,null,"Month",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,null,"Flat case",null,1,{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,"Beginning",null,2,0.3,0.2,0.1,0.05,0.35,0,null,null,null,null,null,0]
[null,null,"Ending",null,3,0.3,null,null,null,null,null,0.2,null,null,null,null,0.5]
[null,null,"Two Year",null,4,{"$f":"1/24","v":4.1666666666666664E-2},{"$f":"1/24","v":4.1666666666666664E-2},4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2]
[null,null,"Annual",null,5,1]
[null,null,"Two Yr Annual",null,6,0.5,0.5]
[]
[null,null,{"$f":"INDEX(C7:C12,$E$3)","v":"Two Yr Annual"},null,null,{"$f":"INDEX(F7:F13,$E$3)","v":0.5},{"$f":"INDEX(G7:G13,$E$3)","v":0.5},{"$f":"INDEX(H7:H13,$E$3)","v":0},{"$f":"INDEX(I7:I13,$E$3)","v":0},{"$f":"INDEX(J7:J13,$E$3)","v":0},{"$f":"INDEX(K7:K13,$E$3)","v":0},{"$f":"INDEX(L7:L13,$E$3)","v":0},{"$f":"INDEX(M7:M13,$E$3)","v":0},{"$f":"INDEX(N7:N13,$E$3)","v":0},{"$f":"INDEX(O7:O13,$E$3)","v":0},{"$f":"INDEX(P7:P13,$E$3)","v":0},{"$f":"INDEX(Q7:Q13,$E$3)","v":0}]
[]
[]
[null,"Inflation"]
[null,null,"Code Number",null,{"$f":"'Input C'!H39","v":2}]
[]
[null,null,"Year",null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,"Base Case",null,1,0.05,4.4999999999999998E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,"High Inflation",null,2,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,"Flat Inflation",null,3,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Zero Inflation",null,4,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX(C22:C26,$E$18)","v":"High Inflation"},null,null,{"$f":"INDEX(F22:F26,$E$18)","v":0.08},{"$f":"INDEX(G22:G26,$E$18)","v":0.08},{"$f":"INDEX(H22:H26,$E$18)","v":0.08},{"$f":"INDEX(I22:I26,$E$18)","v":0.08},{"$f":"INDEX(J22:J26,$E$18)","v":0.08},{"$f":"INDEX(K22:K26,$E$18)","v":0.08},{"$f":"INDEX(L22:L26,$E$18)","v":0.08},{"$f":"INDEX(M22:M26,$E$18)","v":0.08},{"$f":"INDEX(N22:N26,$E$18)","v":0.08},{"$f":"INDEX(O22:O26,$E$18)","v":0.08},{"$f":"INDEX(P22:P26,$E$18)","v":0.08}]
[]
[null,null,"Inflation Index",null,1,{"$f":"E29*(1+F27)","v":1.08},{"$f":"F29*(1+G27)","v":1.1664000000000001},1.2597120000000002,1.3604889600000003,1.4693280768000003,1.5868743229440005,1.7138242687795207,1.8509302102818825,1.9990046271044333,2.1589249972727882,2.3316389970546112]
[null,null,"Annual Growth",null,{"$f":"(P29/E29)^(1/11)-1","v":8.0000000000000071E-2}]
[]
[null,"Seasonal Variation from Technical Analysis"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Financial Model'!K4","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423]
[null,null,null,null,null,null,null,null,null,{"$f":"'Financial Model'!K8","v":"2026-01-01"},{"$f":"'Financial Model'!L8","v":"2027-01-01"},{"$f":"'Financial Model'!M8","v":"2028-01-01"},{"$f":"'Financial Model'!N8","v":"2029-01-01"},{"$f":"'Financial Model'!O8","v":"2030-01-01"},{"$f":"'Financial Model'!P8","v":"2031-01-01"},{"$f":"'Financial Model'!Q8","v":"2032-01-01"},{"$f":"'Financial Model'!R8","v":"2033-01-01"},{"$f":"'Financial Model'!S8","v":"2034-01-01"},{"$f":"'Financial Model'!T8","v":"2035-01-01"},{"$f":"'Financial Model'!U8","v":"2036-01-01"},{"$f":"'Financial Model'!V8","v":"2037-01-01"},{"$f":"'Financial Model'!W8","v":"2038-01-01"},{"$f":"'Financial Model'!X8","v":"2039-01-01"},{"$f":"'Financial Model'!Y8","v":"2040-01-01"},{"$f":"'Financial Model'!Z8","v":"2041-01-01"},{"$f":"'Financial Model'!AA8","v":"2042-01-01"},{"$f":"'Financial Model'!AB8","v":"2043-01-01"},{"$f":"'Financial Model'!AC8","v":"2044-01-01"},{"$f":"'Financial Model'!AD8","v":"2045-01-01"},{"$f":"'Financial Model'!AE8","v":"2046-01-01"},{"$f":"'Financial Model'!AF8","v":"2047-01-01"},{"$f":"'Financial Model'!AG8","v":"2048-01-01"},{"$f":"'Financial Model'!AH8","v":"2049-01-01"},{"$f":"'Financial Model'!AI8","v":"2050-01-01"},{"$f":"'Financial Model'!AJ8","v":"2051-01-01"},{"$f":"'Financial Model'!AK8","v":"2052-01-01"},{"$f":"'Financial Model'!AL8","v":"2053-01-01"},{"$f":"'Financial Model'!AM8","v":"2054-01-01"},{"$f":"'Financial Model'!AN8","v":"2055-01-01"},{"$f":"'Financial Model'!AO8","v":"2056-01-01"},{"$f":"'Financial Model'!AP8","v":"2057-01-01"},{"$f":"'Financial Model'!AQ8","v":"2058-01-01"},{"$f":"'Financial Model'!AR8","v":"2059-01-01"},{"$f":"'Financial Model'!AS8","v":"2060-01-01"},{"$f":"'Financial Model'!AT8","v":"2061-01-01"},{"$f":"'Financial Model'!AU8","v":"2062-01-01"},{"$f":"'Financial Model'!AV8","v":"2063-01-01"},{"$f":"'Financial Model'!AW8","v":"2064-01-01"},{"$f":"'Financial Model'!AX8","v":"2065-01-01"},{"$f":"'Financial Model'!AY8","v":"2066-01-01"},{"$f":"'Financial Model'!AZ8","v":"2067-01-01"},{"$f":"'Financial Model'!BA8","v":"2068-01-01"},{"$f":"'Financial Model'!BB8","v":"2069-01-01"},{"$f":"'Financial Model'!BC8","v":"2070-01-01"},{"$f":"'Financial Model'!BD8","v":"2071-01-01"},{"$f":"'Financial Model'!BE8","v":"2072-01-01"},{"$f":"'Financial Model'!BF8","v":"2073-01-01"},{"$f":"'Financial Model'!BG8","v":"2074-01-01"},{"$f":"'Financial Model'!BH8","v":"2075-01-01"},{"$f":"'Financial Model'!BI8","v":"2076-01-01"},{"$f":"'Financial Model'!BJ8","v":"2077-01-01"},{"$f":"'Financial Model'!BK8","v":"2078-01-01"},{"$f":"'Financial Model'!BL8","v":"2079-01-01"},{"$f":"'Financial Model'!BM8","v":"2080-01-01"},{"$f":"'Financial Model'!BN8","v":"2081-01-01"},{"$f":"'Financial Model'!BO8","v":"2082-01-01"},{"$f":"'Financial Model'!BP8","v":"2083-01-01"},{"$f":"'Financial Model'!BQ8","v":"2084-01-01"},{"$f":"'Financial Model'!BR8","v":"2085-01-01"},{"$f":"'Financial Model'!BS8","v":"2086-01-01"},{"$f":"'Financial Model'!BT8","v":"2087-01-01"},{"$f":"'Financial Model'!BU8","v":"2088-01-01"},{"$f":"'Financial Model'!BV8","v":"2089-01-01"},{"$f":"'Financial Model'!BW8","v":"2090-01-01"},{"$f":"'Financial Model'!BX8","v":"2091-01-01"},{"$f":"'Financial Model'!BY8","v":"2092-01-01"},{"$f":"'Financial Model'!BZ8","v":"2093-01-01"},{"$f":"'Financial Model'!CA8","v":"2094-01-01"},{"$f":"'Financial Model'!CB8","v":"2095-01-01"},{"$f":"'Financial Model'!CC8","v":"2096-01-01"},{"$f":"'Financial Model'!CD8","v":"2097-01-01"},{"$f":"'Financial Model'!CE8","v":"2098-01-01"},{"$f":"'Financial Model'!CF8","v":"2099-01-01"},{"$f":"'Financial Model'!CG8","v":"2100-01-01"},{"$f":"'Financial Model'!CH8","v":"2101-01-01"},{"$f":"'Financial Model'!CI8","v":"2102-01-01"},{"$f":"'Financial Model'!CJ8","v":"2103-01-01"},{"$f":"'Financial Model'!CK8","v":"2104-01-01"},{"$f":"'Financial Model'!CL8","v":"2105-01-01"},{"$f":"'Financial Model'!CM8","v":"2106-01-01"},{"$f":"'Financial Model'!CN8","v":"2107-01-01"},{"$f":"'Financial Model'!CO8","v":"2108-01-01"},{"$f":"'Financial Model'!CP8","v":"2109-01-01"},{"$f":"'Financial Model'!CQ8","v":"2110-01-01"},{"$f":"'Financial Model'!CR8","v":"2111-01-01"},{"$f":"'Financial Model'!CS8","v":"2112-01-01"},{"$f":"'Financial Model'!CT8","v":"2113-01-01"},{"$f":"'Financial Model'!CU8","v":"2114-01-01"},{"$f":"'Financial Model'!CV8","v":"2115-01-01"},{"$f":"'Financial Model'!CW8","v":"2116-01-01"},{"$f":"'Financial Model'!CX8","v":"2117-01-01"},{"$f":"'Financial Model'!CY8","v":"2118-01-01"},{"$f":"'Financial Model'!CZ8","v":"2119-01-01"},{"$f":"'Financial Model'!DA8","v":"2120-01-01"},{"$f":"'Financial Model'!DB8","v":"2121-01-01"},{"$f":"'Financial Model'!DC8","v":"2122-01-01"},{"$f":"'Financial Model'!DD8","v":"2123-01-01"},{"$f":"'Financial Model'!DE8","v":"2124-01-01"},{"$f":"'Financial Model'!DF8","v":"2125-01-01"},{"$f":"'Financial Model'!DG8","v":"2126-01-01"},{"$f":"'Financial Model'!DH8","v":"2127-01-01"},{"$f":"'Financial Model'!DI8","v":"2128-01-01"},{"$f":"'Financial Model'!DJ8","v":"2129-01-01"},{"$f":"'Financial Model'!DK8","v":"2130-01-01"},{"$f":"'Financial Model'!DL8","v":"2131-01-01"},{"$f":"'Financial Model'!DM8","v":"2132-01-01"},{"$f":"'Financial Model'!DN8","v":"2133-01-01"},{"$f":"'Financial Model'!DO8","v":"2134-01-01"},{"$f":"'Financial Model'!DP8","v":"2135-01-01"},{"$f":"'Financial Model'!DQ8","v":"2136-01-01"},{"$f":"'Financial Model'!DR8","v":"2137-01-01"},{"$f":"'Financial Model'!DS8","v":"2138-01-01"},{"$f":"'Financial Model'!DT8","v":"2139-01-01"},{"$f":"'Financial Model'!DU8","v":"2140-01-01"},{"$f":"'Financial Model'!DV8","v":"2141-01-01"},{"$f":"'Financial Model'!DW8","v":"2142-01-01"},{"$f":"'Financial Model'!DX8","v":"2143-01-01"},{"$f":"'Financial Model'!DY8","v":"2144-01-01"},{"$f":"'Financial Model'!DZ8","v":"2145-01-01"},{"$f":"'Financial Model'!EA8","v":"2146-01-01"},{"$f":"'Financial Model'!EB8","v":"2147-01-01"},{"$f":"'Financial Model'!EC8","v":"2148-01-01"},{"$f":"'Financial Model'!ED8","v":"2149-01-01"},{"$f":"'Financial Model'!EE8","v":"2150-01-01"},{"$f":"'Financial Model'!EF8","v":"2151-01-01"},{"$f":"'Financial Model'!EG8","v":"2152-01-01"},{"$f":"'Financial Model'!EH8","v":"2153-01-01"},{"$f":"'Financial Model'!EI8","v":"2154-01-01"},{"$f":"'Financial Model'!EJ8","v":"2155-01-01"},{"$f":"'Financial Model'!EK8","v":"2156-01-01"},{"$f":"'Financial Model'!EL8","v":"2157-01-01"},{"$f":"'Financial Model'!EM8","v":"2158-01-01"},{"$f":"'Financial Model'!EN8","v":"2159-01-01"},{"$f":"'Financial Model'!EO8","v":"2160-01-01"},{"$f":"'Financial Model'!EP8","v":"2161-01-01"},{"$f":"'Financial Model'!EQ8","v":"2162-01-01"},{"$f":"'Financial Model'!ER8","v":"2163-01-01"},{"$f":"'Financial Model'!ES8","v":"2164-01-01"},{"$f":"'Financial Model'!ET8","v":"2165-01-01"},{"$f":"'Financial Model'!EU8","v":"2166-01-01"},{"$f":"'Financial Model'!EV8","v":"2167-01-01"},{"$f":"'Financial Model'!EW8","v":"2168-01-01"},{"$f":"'Financial Model'!EX8","v":"2169-01-01"},{"$f":"'Financial Model'!EY8","v":"2170-01-01"},{"$f":"'Financial Model'!EZ8","v":"2171-01-01"},{"$f":"'Financial Model'!FA8","v":"2172-01-01"},{"$f":"'Financial Model'!FB8","v":"2173-01-01"},{"$f":"'Financial Model'!FC8","v":"2174-01-01"},{"$f":"'Financial Model'!FD8","v":"2175-01-01"},{"$f":"'Financial Model'!FE8","v":"2176-01-01"},{"$f":"'Financial Model'!FF8","v":"2177-01-01"},{"$f":"'Financial Model'!FG8","v":"2178-01-01"},{"$f":"'Financial Model'!FH8","v":"2179-01-01"},{"$f":"'Financial Model'!FI8","v":"2180-01-01"},{"$f":"'Financial Model'!FJ8","v":"2181-01-01"},{"$f":"'Financial Model'!FK8","v":"2182-01-01"},{"$f":"'Financial Model'!FL8","v":"2183-01-01"},{"$f":"'Financial Model'!FM8","v":"2184-01-01"},{"$f":"'Financial Model'!FN8","v":"2185-01-01"},{"$f":"'Financial Model'!FO8","v":"2186-01-01"},{"$f":"'Financial Model'!FP8","v":"2187-01-01"},{"$f":"'Financial Model'!FQ8","v":"2188-01-01"},{"$f":"'Financial Model'!FR8","v":"2189-01-01"},{"$f":"'Financial Model'!FS8","v":"2190-01-01"},{"$f":"'Financial Model'!FT8","v":"2191-01-01"},{"$f":"'Financial Model'!FU8","v":"2192-01-01"},{"$f":"'Financial Model'!FV8","v":"2193-01-01"},{"$f":"'Financial Model'!FW8","v":"2194-01-01"},{"$f":"'Financial Model'!FX8","v":"2195-01-01"},{"$f":"'Financial Model'!FY8","v":"2196-01-01"},{"$f":"'Financial Model'!FZ8","v":"2197-01-01"},{"$f":"'Financial Model'!GA8","v":"2198-01-01"},{"$f":"'Financial Model'!GB8","v":"2199-01-01"},{"$f":"'Financial Model'!GC8","v":"2200-01-01"},{"$f":"'Financial Model'!GD8","v":"2201-01-01"},{"$f":"'Financial Model'!GE8","v":"2202-01-01"},{"$f":"'Financial Model'!GF8","v":"2203-01-01"},{"$f":"'Financial Model'!GG8","v":"2204-01-01"},{"$f":"'Financial Model'!GH8","v":"2205-01-01"},{"$f":"'Financial Model'!GI8","v":"2206-01-01"},{"$f":"'Financial Model'!GJ8","v":"2207-01-01"},{"$f":"'Financial Model'!GK8","v":"2208-01-01"},{"$f":"'Financial Model'!GL8","v":"2209-01-01"},{"$f":"'Financial Model'!GM8","v":"2210-01-01"},{"$f":"'Financial Model'!GN8","v":"2211-01-01"},{"$f":"'Financial Model'!GO8","v":"2212-01-01"},{"$f":"'Financial Model'!GP8","v":"2213-01-01"},{"$f":"'Financial Model'!GQ8","v":"2214-01-01"},{"$f":"'Financial Model'!GR8","v":"2215-01-01"},{"$f":"'Financial Model'!GS8","v":"2216-01-01"},{"$f":"'Financial Model'!GT8","v":"2217-01-01"},{"$f":"'Financial Model'!GU8","v":"2218-01-01"},{"$f":"'Financial Model'!GV8","v":"2219-01-01"},{"$f":"'Financial Model'!GW8","v":"2220-01-01"},{"$f":"'Financial Model'!GX8","v":"2221-01-01"},{"$f":"'Financial Model'!GY8","v":"2222-01-01"},{"$f":"'Financial Model'!GZ8","v":"2223-01-01"},{"$f":"'Financial Model'!HA8","v":"2224-01-01"},{"$f":"'Financial Model'!HB8","v":"2225-01-01"},{"$f":"'Financial Model'!HC8","v":"2226-01-01"},{"$f":"'Financial Model'!HD8","v":"2227-01-01"},{"$f":"'Financial Model'!HE8","v":"2228-01-01"},{"$f":"'Financial Model'!HF8","v":"2229-01-01"},{"$f":"'Financial Model'!HG8","v":"2230-01-01"},{"$f":"'Financial Model'!HH8","v":"2231-01-01"},{"$f":"'Financial Model'!HI8","v":"2232-01-01"},{"$f":"'Financial Model'!HJ8","v":"2233-01-01"},{"$f":"'Financial Model'!HK8","v":"2234-01-01"},{"$f":"'Financial Model'!HL8","v":"2235-01-01"},{"$f":"'Financial Model'!HM8","v":"2236-01-01"},{"$f":"'Financial Model'!HN8","v":"2237-01-01"},{"$f":"'Financial Model'!HO8","v":"2238-01-01"},{"$f":"'Financial Model'!HP8","v":"2239-01-01"},{"$f":"'Financial Model'!HQ8","v":"2240-01-01"},{"$f":"'Financial Model'!HR8","v":"2241-01-01"},{"$f":"'Financial Model'!HS8","v":"2242-01-01"},{"$f":"'Financial Model'!HT8","v":"2243-01-01"},{"$f":"'Financial Model'!HU8","v":"2244-01-01"},{"$f":"'Financial Model'!HV8","v":"2245-01-01"},{"$f":"'Financial Model'!HW8","v":"2246-01-01"},{"$f":"'Financial Model'!HX8","v":"2247-01-01"},{"$f":"'Financial Model'!HY8","v":"2248-01-01"},{"$f":"'Financial Model'!HZ8","v":"2249-01-01"},{"$f":"'Financial Model'!IA8","v":"2250-01-01"},{"$f":"'Financial Model'!IB8","v":"2251-01-01"},{"$f":"'Financial Model'!IC8","v":"2252-01-01"},{"$f":"'Financial Model'!ID8","v":"2253-01-01"},{"$f":"'Financial Model'!IE8","v":"2254-01-01"},{"$f":"'Financial Model'!IF8","v":"2255-01-01"},{"$f":"'Financial Model'!IG8","v":"2256-01-01"},{"$f":"'Financial Model'!IH8","v":"2257-01-01"},{"$f":"'Financial Model'!II8","v":"2258-01-01"},{"$f":"'Financial Model'!IJ8","v":"2259-01-01"},{"$f":"'Financial Model'!IK8","v":"2260-01-01"},{"$f":"'Financial Model'!IL8","v":"2261-01-01"},{"$f":"'Financial Model'!IM8","v":"2262-01-01"},{"$f":"'Financial Model'!IN8","v":"2263-01-01"},{"$f":"'Financial Model'!IO8","v":"2264-01-01"},{"$f":"'Financial Model'!IP8","v":"2265-01-01"},{"$f":"'Financial Model'!IQ8","v":"2266-01-01"},{"$f":"'Financial Model'!IR8","v":"2267-01-01"},{"$f":"'Financial Model'!IS8","v":"2268-01-01"},{"$f":"'Financial Model'!IT8","v":"2269-01-01"},{"$f":"'Financial Model'!IU8","v":"2270-01-01"},{"$f":"'Financial Model'!IV8","v":"2271-01-01"},{"$f":"'Financial Model'!IW8","v":"2272-01-01"},{"$f":"'Financial Model'!IX8","v":"2273-01-01"},{"$f":"'Financial Model'!IY8","v":"2274-01-01"},{"$f":"'Financial Model'!IZ8","v":"2275-01-01"},{"$f":"'Financial Model'!JA8","v":"2276-01-01"},{"$f":"'Financial Model'!JB8","v":"2277-01-01"},{"$f":"'Financial Model'!JC8","v":"2278-01-01"},{"$f":"'Financial Model'!JD8","v":"2279-01-01"},{"$f":"'Financial Model'!JE8","v":"2280-01-01"},{"$f":"'Financial Model'!JF8","v":"2281-01-01"},{"$f":"'Financial Model'!JG8","v":"2282-01-01"},{"$f":"'Financial Model'!JH8","v":"2283-01-01"},{"$f":"'Financial Model'!JI8","v":"2284-01-01"},{"$f":"'Financial Model'!JJ8","v":"2285-01-01"},{"$f":"'Financial Model'!JK8","v":"2286-01-01"},{"$f":"'Financial Model'!JL8","v":"2287-01-01"},{"$f":"'Financial Model'!JM8","v":"2288-01-01"},{"$f":"'Financial Model'!JN8","v":"2289-01-01"},{"$f":"'Financial Model'!JO8","v":"2290-01-01"},{"$f":"'Financial Model'!JP8","v":"2291-01-01"},{"$f":"'Financial Model'!JQ8","v":"2292-01-01"},{"$f":"'Financial Model'!JR8","v":"2293-01-01"},{"$f":"'Financial Model'!JS8","v":"2294-01-01"},{"$f":"'Financial Model'!JT8","v":"2295-01-01"},{"$f":"'Financial Model'!JU8","v":"2296-01-01"},{"$f":"'Financial Model'!JV8","v":"2297-01-01"},{"$f":"'Financial Model'!JW8","v":"2298-01-01"},{"$f":"'Financial Model'!JX8","v":"2299-01-01"},{"$f":"'Financial Model'!JY8","v":"2300-01-01"},{"$f":"'Financial Model'!JZ8","v":"2301-01-01"},{"$f":"'Financial Model'!KA8","v":"2302-01-01"},{"$f":"'Financial Model'!KB8","v":"2303-01-01"},{"$f":"'Financial Model'!KC8","v":"2304-01-01"},{"$f":"'Financial Model'!KD8","v":"2305-01-01"},{"$f":"'Financial Model'!KE8","v":"2306-01-01"},{"$f":"'Financial Model'!KF8","v":"2307-01-01"},{"$f":"'Financial Model'!KG8","v":"2308-01-01"},{"$f":"'Financial Model'!KH8","v":"2309-01-01"},{"$f":"'Financial Model'!KI8","v":"2310-01-01"},{"$f":"'Financial Model'!KJ8","v":"2311-01-01"},{"$f":"'Financial Model'!KK8","v":"2312-01-01"},{"$f":"'Financial Model'!KL8","v":"2313-01-01"},{"$f":"'Financial Model'!KM8","v":"2314-01-01"},{"$f":"'Financial Model'!KN8","v":"2315-01-01"},{"$f":"'Financial Model'!KO8","v":"2316-01-01"},{"$f":"'Financial Model'!KP8","v":"2317-01-01"},{"$f":"'Financial Model'!KQ8","v":"2318-01-01"},{"$f":"'Financial Model'!KR8","v":"2319-01-01"},{"$f":"'Financial Model'!KS8","v":"2320-01-01"},{"$f":"'Financial Model'!KT8","v":"2321-01-01"},{"$f":"'Financial Model'!KU8","v":"2322-01-01"},{"$f":"'Financial Model'!KV8","v":"2323-01-01"},{"$f":"'Financial Model'!KW8","v":"2324-01-01"},{"$f":"'Financial Model'!KX8","v":"2325-01-01"},{"$f":"'Financial Model'!KY8","v":"2326-01-01"},{"$f":"'Financial Model'!KZ8","v":"2327-01-01"},{"$f":"'Financial Model'!LA8","v":"2328-01-01"},{"$f":"'Financial Model'!LB8","v":"2329-01-01"},{"$f":"'Financial Model'!LC8","v":"2330-01-01"},{"$f":"'Financial Model'!LD8","v":"2331-01-01"},{"$f":"'Financial Model'!LE8","v":"2332-01-01"},{"$f":"'Financial Model'!LF8","v":"2333-01-01"},{"$f":"'Financial Model'!LG8","v":"2334-01-01"},{"$f":"'Financial Model'!LH8","v":"2335-01-01"},{"$f":"'Financial Model'!LI8","v":"2336-01-01"},{"$f":"'Financial Model'!LJ8","v":"2337-01-01"},{"$f":"'Financial Model'!LK8","v":"2338-01-01"},{"$f":"'Financial Model'!LL8","v":"2339-01-01"},{"$f":"'Financial Model'!LM8","v":"2340-01-01"},{"$f":"'Financial Model'!LN8","v":"2341-01-01"},{"$f":"'Financial Model'!LO8","v":"2342-01-01"},{"$f":"'Financial Model'!LP8","v":"2343-01-01"},{"$f":"'Financial Model'!LQ8","v":"2344-01-01"},{"$f":"'Financial Model'!LR8","v":"2345-01-01"},{"$f":"'Financial Model'!LS8","v":"2346-01-01"},{"$f":"'Financial Model'!LT8","v":"2347-01-01"},{"$f":"'Financial Model'!LU8","v":"2348-01-01"},{"$f":"'Financial Model'!LV8","v":"2349-01-01"},{"$f":"'Financial Model'!LW8","v":"2350-01-01"},{"$f":"'Financial Model'!LX8","v":"2351-01-01"},{"$f":"'Financial Model'!LY8","v":"2352-01-01"},{"$f":"'Financial Model'!LZ8","v":"2353-01-01"},{"$f":"'Financial Model'!MA8","v":"2354-01-01"},{"$f":"'Financial Model'!MB8","v":"2355-01-01"},{"$f":"'Financial Model'!MC8","v":"2356-01-01"},{"$f":"'Financial Model'!MD8","v":"2357-01-01"},{"$f":"'Financial Model'!ME8","v":"2358-01-01"},{"$f":"'Financial Model'!MF8","v":"2359-01-01"},{"$f":"'Financial Model'!MG8","v":"2360-01-01"},{"$f":"'Financial Model'!MH8","v":"2361-01-01"},{"$f":"'Financial Model'!MI8","v":"2362-01-01"},{"$f":"'Financial Model'!MJ8","v":"2363-01-01"},{"$f":"'Financial Model'!MK8","v":"2364-01-01"},{"$f":"'Financial Model'!ML8","v":"2365-01-01"},{"$f":"'Financial Model'!MM8","v":"2366-01-01"},{"$f":"'Financial Model'!MN8","v":"2367-01-01"},{"$f":"'Financial Model'!MO8","v":"2368-01-01"},{"$f":"'Financial Model'!MP8","v":"2369-01-01"},{"$f":"'Financial Model'!MQ8","v":"2370-01-01"},{"$f":"'Financial Model'!MR8","v":"2371-01-01"},{"$f":"'Financial Model'!MS8","v":"2372-01-01"},{"$f":"'Financial Model'!MT8","v":"2373-01-01"},{"$f":"'Financial Model'!MU8","v":"2374-01-01"},{"$f":"'Financial Model'!MV8","v":"2375-01-01"},{"$f":"'Financial Model'!MW8","v":"2376-01-01"},{"$f":"'Financial Model'!MX8","v":"2377-01-01"},{"$f":"'Financial Model'!MY8","v":"2378-01-01"},{"$f":"'Financial Model'!MZ8","v":"2379-01-01"},{"$f":"'Financial Model'!NA8","v":"2380-01-01"},{"$f":"'Financial Model'!NB8","v":"2381-01-01"},{"$f":"'Financial Model'!NC8","v":"2382-01-01"},{"$f":"'Financial Model'!ND8","v":"2383-01-01"},{"$f":"'Financial Model'!NE8","v":"2384-01-01"},{"$f":"'Financial Model'!NF8","v":"2385-01-01"},{"$f":"'Financial Model'!NG8","v":"2386-01-01"},{"$f":"'Financial Model'!NH8","v":"2387-01-01"},{"$f":"'Financial Model'!NI8","v":"2388-01-01"},{"$f":"'Financial Model'!NJ8","v":"2389-01-01"},{"$f":"'Financial Model'!NK8","v":"2390-01-01"},{"$f":"'Financial Model'!NL8","v":"2391-01-01"},{"$f":"'Financial Model'!NM8","v":"2392-01-01"},{"$f":"'Financial Model'!NN8","v":"2393-01-01"},{"$f":"'Financial Model'!NO8","v":"2394-01-01"},{"$f":"'Financial Model'!NP8","v":"2395-01-01"},{"$f":"'Financial Model'!NQ8","v":"2396-01-01"},{"$f":"'Financial Model'!NR8","v":"2397-01-01"},{"$f":"'Financial Model'!NS8","v":"2398-01-01"},{"$f":"'Financial Model'!NT8","v":"2399-01-01"},{"$f":"'Financial Model'!NU8","v":"2400-01-01"},{"$f":"'Financial Model'!NV8","v":"2401-01-01"},{"$f":"'Financial Model'!NW8","v":"2402-01-01"},{"$f":"'Financial Model'!NX8","v":"2403-01-01"},{"$f":"'Financial Model'!NY8","v":"2404-01-01"},{"$f":"'Financial Model'!NZ8","v":"2405-01-01"},{"$f":"'Financial Model'!OA8","v":"2406-01-01"},{"$f":"'Financial Model'!OB8","v":"2407-01-01"},{"$f":"'Financial Model'!OC8","v":"2408-01-01"},{"$f":"'Financial Model'!OD8","v":"2409-01-01"},{"$f":"'Financial Model'!OE8","v":"2410-01-01"},{"$f":"'Financial Model'!OF8","v":"2411-01-01"},{"$f":"'Financial Model'!OG8","v":"2412-01-01"},{"$f":"'Financial Model'!OH8","v":"2413-01-01"},{"$f":"'Financial Model'!OI8","v":"2414-01-01"},{"$f":"'Financial Model'!OJ8","v":"2415-01-01"},{"$f":"'Financial Model'!OK8","v":"2416-01-01"},{"$f":"'Financial Model'!OL8","v":"2417-01-01"},{"$f":"'Financial Model'!OM8","v":"2418-01-01"},{"$f":"'Financial Model'!ON8","v":"2419-01-01"},{"$f":"'Financial Model'!OO8","v":"2420-01-01"},{"$f":"'Financial Model'!OP8","v":"2421-01-01"},{"$f":"'Financial Model'!OQ8","v":"2422-01-01"},{"$f":"'Financial Model'!OR8","v":"2423-01-01"},{"$f":"'Financial Model'!OS8","v":"2424-01-01"},{"$f":"'Financial Model'!OT8","v":"2425-01-01"},{"$f":"'Financial Model'!OU8","v":"2426-01-01"},{"$f":"'Financial Model'!OV8","v":"2427-01-01"},{"$f":"'Financial Model'!OW8","v":"2428-01-01"},{"$f":"'Financial Model'!OX8","v":"2429-01-01"},{"$f":"'Financial Model'!OY8","v":"2430-01-01"},{"$f":"'Financial Model'!OZ8","v":"2431-01-01"},{"$f":"'Financial Model'!PA8","v":"2432-01-01"},{"$f":"'Financial Model'!PB8","v":"2433-01-01"},{"$f":"'Financial Model'!PC8","v":"2434-01-01"},{"$f":"'Financial Model'!PD8","v":"2435-01-01"},{"$f":"'Financial Model'!PE8","v":"2436-01-01"},{"$f":"'Financial Model'!PF8","v":"2437-01-01"},{"$f":"'Financial Model'!PG8","v":"2438-01-01"},{"$f":"'Financial Model'!PH8","v":"2439-01-01"},{"$f":"'Financial Model'!PI8","v":"2440-01-01"},{"$f":"'Financial Model'!PJ8","v":"2441-01-01"},{"$f":"'Financial Model'!PK8","v":"2442-01-01"},{"$f":"'Financial Model'!PL8","v":"2443-01-01"},{"$f":"'Financial Model'!PM8","v":"2444-01-01"},{"$f":"'Financial Model'!PN8","v":"2445-01-01"},{"$f":"'Financial Model'!PO8","v":"2446-01-01"},{"$f":"'Financial Model'!PP8","v":"2447-01-01"},{"$f":"'Financial Model'!PQ8","v":"2448-01-01"},{"$f":"'Financial Model'!PR8","v":"2449-01-01"},{"$f":"'Financial Model'!PS8","v":"2450-01-01"},{"$f":"'Financial Model'!PT8","v":"2451-01-01"},{"$f":"'Financial Model'!PU8","v":"2452-01-01"},{"$f":"'Financial Model'!PV8","v":"2453-01-01"},{"$f":"'Financial Model'!PW8","v":"2454-01-01"},{"$f":"'Financial Model'!PX8","v":"2455-01-01"},{"$f":"'Financial Model'!PY8","v":"2456-01-01"},{"$f":"'Financial Model'!PZ8","v":"2457-01-01"},{"$f":"'Financial Model'!QA8","v":"2458-01-01"},{"$f":"'Financial Model'!QB8","v":"2459-01-01"},{"$f":"'Financial Model'!QC8","v":"2460-01-01"},{"$f":"'Financial Model'!QD8","v":"2461-01-01"},{"$f":"'Financial Model'!QE8","v":"2462-01-01"},{"$f":"'Financial Model'!QF8","v":"2463-01-01"},{"$f":"'Financial Model'!QG8","v":"2464-01-01"},{"$f":"'Financial Model'!QH8","v":"2465-01-01"},{"$f":"'Financial Model'!QI8","v":"2466-01-01"},{"$f":"'Financial Model'!QJ8","v":"2467-01-01"},{"$f":"'Financial Model'!QK8","v":"2468-01-01"},{"$f":"'Financial Model'!QL8","v":"2469-01-01"},{"$f":"'Financial Model'!QM8","v":"2470-01-01"},{"$f":"'Financial Model'!QN8","v":"2471-01-01"},{"$f":"'Financial Model'!QO8","v":"2472-01-01"},{"$f":"'Financial Model'!QP8","v":"2473-01-01"},{"$f":"'Financial Model'!QQ8","v":"2474-01-01"},{"$f":"'Financial Model'!QR8","v":"2475-01-01"},{"$f":"'Financial Model'!QS8","v":"2476-01-01"},{"$f":"'Financial Model'!QT8","v":"2477-01-01"},{"$f":"'Financial Model'!QU8","v":"2478-01-01"},{"$f":"'Financial Model'!QV8","v":"2479-01-01"},{"$f":"'Financial Model'!QW8","v":"2480-01-01"},{"$f":"'Financial Model'!QX8","v":"2481-01-01"},{"$f":"'Financial Model'!QY8","v":"2482-01-01"},{"$f":"'Financial Model'!QZ8","v":"2483-01-01"},{"$f":"'Financial Model'!RA8","v":"2484-01-01"},{"$f":"'Financial Model'!RB8","v":"2485-01-01"},{"$f":"'Financial Model'!RC8","v":"2486-01-01"},{"$f":"'Financial Model'!RD8","v":"2487-01-01"},{"$f":"'Financial Model'!RE8","v":"2488-01-01"},{"$f":"'Financial Model'!RF8","v":"2489-01-01"},{"$f":"'Financial Model'!RG8","v":"2490-01-01"},{"$f":"'Financial Model'!RH8","v":"2491-01-01"},{"$f":"'Financial Model'!RI8","v":"2492-01-01"},{"$f":"'Financial Model'!RJ8","v":"2493-01-01"},{"$f":"'Financial Model'!RK8","v":"2494-01-01"},{"$f":"'Financial Model'!RL8","v":"2495-01-01"},{"$f":"'Financial Model'!RM8","v":"2496-01-01"},{"$f":"'Financial Model'!RN8","v":"2497-01-01"},{"$f":"'Financial Model'!RO8","v":"2498-01-01"},{"$f":"'Financial Model'!RP8","v":"2499-01-01"},{"$f":"'Financial Model'!RQ8","v":"2500-01-01"},{"$f":"'Financial Model'!RR8","v":"2501-01-01"},{"$f":"'Financial Model'!RS8","v":"2502-01-01"},{"$f":"'Financial Model'!RT8","v":"2503-01-01"},{"$f":"'Financial Model'!RU8","v":"2504-01-01"},{"$f":"'Financial Model'!RV8","v":"2505-01-01"},{"$f":"'Financial Model'!RW8","v":"2506-01-01"},{"$f":"'Financial Model'!RX8","v":"2507-01-01"},{"$f":"'Financial Model'!RY8","v":"2508-01-01"},{"$f":"'Financial Model'!RZ8","v":"2509-01-01"},{"$f":"'Financial Model'!SA8","v":"2510-01-01"},{"$f":"'Financial Model'!SB8","v":"2511-01-01"},{"$f":"'Financial Model'!SC8","v":"2512-01-01"},{"$f":"'Financial Model'!SD8","v":"00:00:00"},{"$f":"'Financial Model'!SE8","v":"00:00:00"},{"$f":"'Financial Model'!SF8","v":"00:00:00"},{"$f":"'Financial Model'!SG8","v":"00:00:00"},{"$f":"'Financial Model'!SH8","v":"00:00:00"},{"$f":"'Financial Model'!SI8","v":"00:00:00"},{"$f":"'Financial Model'!SJ8","v":"00:00:00"},{"$f":"'Financial Model'!SK8","v":"00:00:00"},{"$f":"'Financial Model'!SL8","v":"00:00:00"},{"$f":"'Financial Model'!SM8","v":"00:00:00"},{"$f":"'Financial Model'!SN8","v":"00:00:00"},{"$f":"'Financial Model'!SO8","v":"00:00:00"},{"$f":"'Financial Model'!SP8","v":"00:00:00"},{"$f":"'Financial Model'!SQ8","v":"00:00:00"},{"$f":"'Financial Model'!SR8","v":"00:00:00"},{"$f":"'Financial Model'!SS8","v":"00:00:00"},{"$f":"'Financial Model'!ST8","v":"00:00:00"},{"$f":"'Financial Model'!SU8","v":"00:00:00"},{"$f":"'Financial Model'!SV8","v":"00:00:00"},{"$f":"'Financial Model'!SW8","v":"00:00:00"},{"$f":"'Financial Model'!SX8","v":"00:00:00"},{"$f":"'Financial Model'!SY8","v":"00:00:00"},{"$f":"'Financial Model'!SZ8","v":"00:00:00"},{"$f":"'Financial Model'!TA8","v":"00:00:00"},{"$f":"'Financial Model'!TB8","v":"00:00:00"},{"$f":"'Financial Model'!TC8","v":"00:00:00"},{"$f":"'Financial Model'!TD8","v":"00:00:00"},{"$f":"'Financial Model'!TE8","v":"00:00:00"},{"$f":"'Financial Model'!TF8","v":"00:00:00"},{"$f":"'Financial Model'!TG8","v":"00:00:00"},{"$f":"'Financial Model'!TH8","v":"00:00:00"},{"$f":"'Financial Model'!TI8","v":"00:00:00"},{"$f":"'Financial Model'!TJ8","v":"00:00:00"},{"$f":"'Financial Model'!TK8","v":"00:00:00"},{"$f":"'Financial Model'!TL8","v":"00:00:00"},{"$f":"'Financial Model'!TM8","v":"00:00:00"},{"$f":"'Financial Model'!TN8","v":"00:00:00"},{"$f":"'Financial Model'!TO8","v":"00:00:00"},{"$f":"'Financial Model'!TP8","v":"00:00:00"},{"$f":"'Financial Model'!TQ8","v":"00:00:00"},{"$f":"'Financial Model'!TR8","v":"00:00:00"},{"$f":"'Financial Model'!TS8","v":"00:00:00"},{"$f":"'Financial Model'!TT8","v":"00:00:00"},{"$f":"'Financial Model'!TU8","v":"00:00:00"},{"$f":"'Financial Model'!TV8","v":"00:00:00"},{"$f":"'Financial Model'!TW8","v":"00:00:00"},{"$f":"'Financial Model'!TX8","v":"00:00:00"},{"$f":"'Financial Model'!TY8","v":"00:00:00"},{"$f":"'Financial Model'!TZ8","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Financial Model'!K9","v":"2026-12-31"},{"$f":"'Financial Model'!L9","v":"2027-12-31"},{"$f":"'Financial Model'!M9","v":"2028-12-31"},{"$f":"'Financial Model'!N9","v":"2029-12-31"},{"$f":"'Financial Model'!O9","v":"2030-12-31"},{"$f":"'Financial Model'!P9","v":"2031-12-31"},{"$f":"'Financial Model'!Q9","v":"2032-12-31"},{"$f":"'Financial Model'!R9","v":"2033-12-31"},{"$f":"'Financial Model'!S9","v":"2034-12-31"},{"$f":"'Financial Model'!T9","v":"2035-12-31"},{"$f":"'Financial Model'!U9","v":"2036-12-31"},{"$f":"'Financial Model'!V9","v":"2037-12-31"},{"$f":"'Financial Model'!W9","v":"2038-12-31"},{"$f":"'Financial Model'!X9","v":"2039-12-31"},{"$f":"'Financial Model'!Y9","v":"2040-12-31"},{"$f":"'Financial Model'!Z9","v":"2041-12-31"},{"$f":"'Financial Model'!AA9","v":"2042-12-31"},{"$f":"'Financial Model'!AB9","v":"2043-12-31"},{"$f":"'Financial Model'!AC9","v":"2044-12-31"},{"$f":"'Financial Model'!AD9","v":"2045-12-31"},{"$f":"'Financial Model'!AE9","v":"2046-12-31"},{"$f":"'Financial Model'!AF9","v":"2047-12-31"},{"$f":"'Financial Model'!AG9","v":"2048-12-31"},{"$f":"'Financial Model'!AH9","v":"2049-12-31"},{"$f":"'Financial Model'!AI9","v":"2050-12-31"},{"$f":"'Financial Model'!AJ9","v":"2051-12-31"},{"$f":"'Financial Model'!AK9","v":"2052-12-31"},{"$f":"'Financial Model'!AL9","v":"2053-12-31"},{"$f":"'Financial Model'!AM9","v":"2054-12-31"},{"$f":"'Financial Model'!AN9","v":"2055-12-31"},{"$f":"'Financial Model'!AO9","v":"2056-12-31"},{"$f":"'Financial Model'!AP9","v":"2057-12-31"},{"$f":"'Financial Model'!AQ9","v":"2058-12-31"},{"$f":"'Financial Model'!AR9","v":"2059-12-31"},{"$f":"'Financial Model'!AS9","v":"2060-12-31"},{"$f":"'Financial Model'!AT9","v":"2061-12-31"},{"$f":"'Financial Model'!AU9","v":"2062-12-31"},{"$f":"'Financial Model'!AV9","v":"2063-12-31"},{"$f":"'Financial Model'!AW9","v":"2064-12-31"},{"$f":"'Financial Model'!AX9","v":"2065-12-31"},{"$f":"'Financial Model'!AY9","v":"2066-12-31"},{"$f":"'Financial Model'!AZ9","v":"2067-12-31"},{"$f":"'Financial Model'!BA9","v":"2068-12-31"},{"$f":"'Financial Model'!BB9","v":"2069-12-31"},{"$f":"'Financial Model'!BC9","v":"2070-12-31"},{"$f":"'Financial Model'!BD9","v":"2071-12-31"},{"$f":"'Financial Model'!BE9","v":"2072-12-31"},{"$f":"'Financial Model'!BF9","v":"2073-12-31"},{"$f":"'Financial Model'!BG9","v":"2074-12-31"},{"$f":"'Financial Model'!BH9","v":"2075-12-31"},{"$f":"'Financial Model'!BI9","v":"2076-12-31"},{"$f":"'Financial Model'!BJ9","v":"2077-12-31"},{"$f":"'Financial Model'!BK9","v":"2078-12-31"},{"$f":"'Financial Model'!BL9","v":"2079-12-31"},{"$f":"'Financial Model'!BM9","v":"2080-12-31"},{"$f":"'Financial Model'!BN9","v":"2081-12-31"},{"$f":"'Financial Model'!BO9","v":"2082-12-31"},{"$f":"'Financial Model'!BP9","v":"2083-12-31"},{"$f":"'Financial Model'!BQ9","v":"2084-12-31"},{"$f":"'Financial Model'!BR9","v":"2085-12-31"},{"$f":"'Financial Model'!BS9","v":"2086-12-31"},{"$f":"'Financial Model'!BT9","v":"2087-12-31"},{"$f":"'Financial Model'!BU9","v":"2088-12-31"},{"$f":"'Financial Model'!BV9","v":"2089-12-31"},{"$f":"'Financial Model'!BW9","v":"2090-12-31"},{"$f":"'Financial Model'!BX9","v":"2091-12-31"},{"$f":"'Financial Model'!BY9","v":"2092-12-31"},{"$f":"'Financial Model'!BZ9","v":"2093-12-31"},{"$f":"'Financial Model'!CA9","v":"2094-12-31"},{"$f":"'Financial Model'!CB9","v":"2095-12-31"},{"$f":"'Financial Model'!CC9","v":"2096-12-31"},{"$f":"'Financial Model'!CD9","v":"2097-12-31"},{"$f":"'Financial Model'!CE9","v":"2098-12-31"},{"$f":"'Financial Model'!CF9","v":"2099-12-31"},{"$f":"'Financial Model'!CG9","v":"2100-12-31"},{"$f":"'Financial Model'!CH9","v":"2101-12-31"},{"$f":"'Financial Model'!CI9","v":"2102-12-31"},{"$f":"'Financial Model'!CJ9","v":"2103-12-31"},{"$f":"'Financial Model'!CK9","v":"2104-12-31"},{"$f":"'Financial Model'!CL9","v":"2105-12-31"},{"$f":"'Financial Model'!CM9","v":"2106-12-31"},{"$f":"'Financial Model'!CN9","v":"2107-12-31"},{"$f":"'Financial Model'!CO9","v":"2108-12-31"},{"$f":"'Financial Model'!CP9","v":"2109-12-31"},{"$f":"'Financial Model'!CQ9","v":"2110-12-31"},{"$f":"'Financial Model'!CR9","v":"2111-12-31"},{"$f":"'Financial Model'!CS9","v":"2112-12-31"},{"$f":"'Financial Model'!CT9","v":"2113-12-31"},{"$f":"'Financial Model'!CU9","v":"2114-12-31"},{"$f":"'Financial Model'!CV9","v":"2115-12-31"},{"$f":"'Financial Model'!CW9","v":"2116-12-31"},{"$f":"'Financial Model'!CX9","v":"2117-12-31"},{"$f":"'Financial Model'!CY9","v":"2118-12-31"},{"$f":"'Financial Model'!CZ9","v":"2119-12-31"},{"$f":"'Financial Model'!DA9","v":"2120-12-31"},{"$f":"'Financial Model'!DB9","v":"2121-12-31"},{"$f":"'Financial Model'!DC9","v":"2122-12-31"},{"$f":"'Financial Model'!DD9","v":"2123-12-31"},{"$f":"'Financial Model'!DE9","v":"2124-12-31"},{"$f":"'Financial Model'!DF9","v":"2125-12-31"},{"$f":"'Financial Model'!DG9","v":"2126-12-31"},{"$f":"'Financial Model'!DH9","v":"2127-12-31"},{"$f":"'Financial Model'!DI9","v":"2128-12-31"},{"$f":"'Financial Model'!DJ9","v":"2129-12-31"},{"$f":"'Financial Model'!DK9","v":"2130-12-31"},{"$f":"'Financial Model'!DL9","v":"2131-12-31"},{"$f":"'Financial Model'!DM9","v":"2132-12-31"},{"$f":"'Financial Model'!DN9","v":"2133-12-31"},{"$f":"'Financial Model'!DO9","v":"2134-12-31"},{"$f":"'Financial Model'!DP9","v":"2135-12-31"},{"$f":"'Financial Model'!DQ9","v":"2136-12-31"},{"$f":"'Financial Model'!DR9","v":"2137-12-31"},{"$f":"'Financial Model'!DS9","v":"2138-12-31"},{"$f":"'Financial Model'!DT9","v":"2139-12-31"},{"$f":"'Financial Model'!DU9","v":"2140-12-31"},{"$f":"'Financial Model'!DV9","v":"2141-12-31"},{"$f":"'Financial Model'!DW9","v":"2142-12-31"},{"$f":"'Financial Model'!DX9","v":"2143-12-31"},{"$f":"'Financial Model'!DY9","v":"2144-12-31"},{"$f":"'Financial Model'!DZ9","v":"2145-12-31"},{"$f":"'Financial Model'!EA9","v":"2146-12-31"},{"$f":"'Financial Model'!EB9","v":"2147-12-31"},{"$f":"'Financial Model'!EC9","v":"2148-12-31"},{"$f":"'Financial Model'!ED9","v":"2149-12-31"},{"$f":"'Financial Model'!EE9","v":"2150-12-31"},{"$f":"'Financial Model'!EF9","v":"2151-12-31"},{"$f":"'Financial Model'!EG9","v":"2152-12-31"},{"$f":"'Financial Model'!EH9","v":"2153-12-31"},{"$f":"'Financial Model'!EI9","v":"2154-12-31"},{"$f":"'Financial Model'!EJ9","v":"2155-12-31"},{"$f":"'Financial Model'!EK9","v":"2156-12-31"},{"$f":"'Financial Model'!EL9","v":"2157-12-31"},{"$f":"'Financial Model'!EM9","v":"2158-12-31"},{"$f":"'Financial Model'!EN9","v":"2159-12-31"},{"$f":"'Financial Model'!EO9","v":"2160-12-31"},{"$f":"'Financial Model'!EP9","v":"2161-12-31"},{"$f":"'Financial Model'!EQ9","v":"2162-12-31"},{"$f":"'Financial Model'!ER9","v":"2163-12-31"},{"$f":"'Financial Model'!ES9","v":"2164-12-31"},{"$f":"'Financial Model'!ET9","v":"2165-12-31"},{"$f":"'Financial Model'!EU9","v":"2166-12-31"},{"$f":"'Financial Model'!EV9","v":"2167-12-31"},{"$f":"'Financial Model'!EW9","v":"2168-12-31"},{"$f":"'Financial Model'!EX9","v":"2169-12-31"},{"$f":"'Financial Model'!EY9","v":"2170-12-31"},{"$f":"'Financial Model'!EZ9","v":"2171-12-31"},{"$f":"'Financial Model'!FA9","v":"2172-12-31"},{"$f":"'Financial Model'!FB9","v":"2173-12-31"},{"$f":"'Financial Model'!FC9","v":"2174-12-31"},{"$f":"'Financial Model'!FD9","v":"2175-12-31"},{"$f":"'Financial Model'!FE9","v":"2176-12-31"},{"$f":"'Financial Model'!FF9","v":"2177-12-31"},{"$f":"'Financial Model'!FG9","v":"2178-12-31"},{"$f":"'Financial Model'!FH9","v":"2179-12-31"},{"$f":"'Financial Model'!FI9","v":"2180-12-31"},{"$f":"'Financial Model'!FJ9","v":"2181-12-31"},{"$f":"'Financial Model'!FK9","v":"2182-12-31"},{"$f":"'Financial Model'!FL9","v":"2183-12-31"},{"$f":"'Financial Model'!FM9","v":"2184-12-31"},{"$f":"'Financial Model'!FN9","v":"2185-12-31"},{"$f":"'Financial Model'!FO9","v":"2186-12-31"},{"$f":"'Financial Model'!FP9","v":"2187-12-31"},{"$f":"'Financial Model'!FQ9","v":"2188-12-31"},{"$f":"'Financial Model'!FR9","v":"2189-12-31"},{"$f":"'Financial Model'!FS9","v":"2190-12-31"},{"$f":"'Financial Model'!FT9","v":"2191-12-31"},{"$f":"'Financial Model'!FU9","v":"2192-12-31"},{"$f":"'Financial Model'!FV9","v":"2193-12-31"},{"$f":"'Financial Model'!FW9","v":"2194-12-31"},{"$f":"'Financial Model'!FX9","v":"2195-12-31"},{"$f":"'Financial Model'!FY9","v":"2196-12-31"},{"$f":"'Financial Model'!FZ9","v":"2197-12-31"},{"$f":"'Financial Model'!GA9","v":"2198-12-31"},{"$f":"'Financial Model'!GB9","v":"2199-12-31"},{"$f":"'Financial Model'!GC9","v":"2200-12-31"},{"$f":"'Financial Model'!GD9","v":"2201-12-31"},{"$f":"'Financial Model'!GE9","v":"2202-12-31"},{"$f":"'Financial Model'!GF9","v":"2203-12-31"},{"$f":"'Financial Model'!GG9","v":"2204-12-31"},{"$f":"'Financial Model'!GH9","v":"2205-12-31"},{"$f":"'Financial Model'!GI9","v":"2206-12-31"},{"$f":"'Financial Model'!GJ9","v":"2207-12-31"},{"$f":"'Financial Model'!GK9","v":"2208-12-31"},{"$f":"'Financial Model'!GL9","v":"2209-12-31"},{"$f":"'Financial Model'!GM9","v":"2210-12-31"},{"$f":"'Financial Model'!GN9","v":"2211-12-31"},{"$f":"'Financial Model'!GO9","v":"2212-12-31"},{"$f":"'Financial Model'!GP9","v":"2213-12-31"},{"$f":"'Financial Model'!GQ9","v":"2214-12-31"},{"$f":"'Financial Model'!GR9","v":"2215-12-31"},{"$f":"'Financial Model'!GS9","v":"2216-12-31"},{"$f":"'Financial Model'!GT9","v":"2217-12-31"},{"$f":"'Financial Model'!GU9","v":"2218-12-31"},{"$f":"'Financial Model'!GV9","v":"2219-12-31"},{"$f":"'Financial Model'!GW9","v":"2220-12-31"},{"$f":"'Financial Model'!GX9","v":"2221-12-31"},{"$f":"'Financial Model'!GY9","v":"2222-12-31"},{"$f":"'Financial Model'!GZ9","v":"2223-12-31"},{"$f":"'Financial Model'!HA9","v":"2224-12-31"},{"$f":"'Financial Model'!HB9","v":"2225-12-31"},{"$f":"'Financial Model'!HC9","v":"2226-12-31"},{"$f":"'Financial Model'!HD9","v":"2227-12-31"},{"$f":"'Financial Model'!HE9","v":"2228-12-31"},{"$f":"'Financial Model'!HF9","v":"2229-12-31"},{"$f":"'Financial Model'!HG9","v":"2230-12-31"},{"$f":"'Financial Model'!HH9","v":"2231-12-31"},{"$f":"'Financial Model'!HI9","v":"2232-12-31"},{"$f":"'Financial Model'!HJ9","v":"2233-12-31"},{"$f":"'Financial Model'!HK9","v":"2234-12-31"},{"$f":"'Financial Model'!HL9","v":"2235-12-31"},{"$f":"'Financial Model'!HM9","v":"2236-12-31"},{"$f":"'Financial Model'!HN9","v":"2237-12-31"},{"$f":"'Financial Model'!HO9","v":"2238-12-31"},{"$f":"'Financial Model'!HP9","v":"2239-12-31"},{"$f":"'Financial Model'!HQ9","v":"2240-12-31"},{"$f":"'Financial Model'!HR9","v":"2241-12-31"},{"$f":"'Financial Model'!HS9","v":"2242-12-31"},{"$f":"'Financial Model'!HT9","v":"2243-12-31"},{"$f":"'Financial Model'!HU9","v":"2244-12-31"},{"$f":"'Financial Model'!HV9","v":"2245-12-31"},{"$f":"'Financial Model'!HW9","v":"2246-12-31"},{"$f":"'Financial Model'!HX9","v":"2247-12-31"},{"$f":"'Financial Model'!HY9","v":"2248-12-31"},{"$f":"'Financial Model'!HZ9","v":"2249-12-31"},{"$f":"'Financial Model'!IA9","v":"2250-12-31"},{"$f":"'Financial Model'!IB9","v":"2251-12-31"},{"$f":"'Financial Model'!IC9","v":"2252-12-31"},{"$f":"'Financial Model'!ID9","v":"2253-12-31"},{"$f":"'Financial Model'!IE9","v":"2254-12-31"},{"$f":"'Financial Model'!IF9","v":"2255-12-31"},{"$f":"'Financial Model'!IG9","v":"2256-12-31"},{"$f":"'Financial Model'!IH9","v":"2257-12-31"},{"$f":"'Financial Model'!II9","v":"2258-12-31"},{"$f":"'Financial Model'!IJ9","v":"2259-12-31"},{"$f":"'Financial Model'!IK9","v":"2260-12-31"},{"$f":"'Financial Model'!IL9","v":"2261-12-31"},{"$f":"'Financial Model'!IM9","v":"2262-12-31"},{"$f":"'Financial Model'!IN9","v":"2263-12-31"},{"$f":"'Financial Model'!IO9","v":"2264-12-31"},{"$f":"'Financial Model'!IP9","v":"2265-12-31"},{"$f":"'Financial Model'!IQ9","v":"2266-12-31"},{"$f":"'Financial Model'!IR9","v":"2267-12-31"},{"$f":"'Financial Model'!IS9","v":"2268-12-31"},{"$f":"'Financial Model'!IT9","v":"2269-12-31"},{"$f":"'Financial Model'!IU9","v":"2270-12-31"},{"$f":"'Financial Model'!IV9","v":"2271-12-31"},{"$f":"'Financial Model'!IW9","v":"2272-12-31"},{"$f":"'Financial Model'!IX9","v":"2273-12-31"},{"$f":"'Financial Model'!IY9","v":"2274-12-31"},{"$f":"'Financial Model'!IZ9","v":"2275-12-31"},{"$f":"'Financial Model'!JA9","v":"2276-12-31"},{"$f":"'Financial Model'!JB9","v":"2277-12-31"},{"$f":"'Financial Model'!JC9","v":"2278-12-31"},{"$f":"'Financial Model'!JD9","v":"2279-12-31"},{"$f":"'Financial Model'!JE9","v":"2280-12-31"},{"$f":"'Financial Model'!JF9","v":"2281-12-31"},{"$f":"'Financial Model'!JG9","v":"2282-12-31"},{"$f":"'Financial Model'!JH9","v":"2283-12-31"},{"$f":"'Financial Model'!JI9","v":"2284-12-31"},{"$f":"'Financial Model'!JJ9","v":"2285-12-31"},{"$f":"'Financial Model'!JK9","v":"2286-12-31"},{"$f":"'Financial Model'!JL9","v":"2287-12-31"},{"$f":"'Financial Model'!JM9","v":"2288-12-31"},{"$f":"'Financial Model'!JN9","v":"2289-12-31"},{"$f":"'Financial Model'!JO9","v":"2290-12-31"},{"$f":"'Financial Model'!JP9","v":"2291-12-31"},{"$f":"'Financial Model'!JQ9","v":"2292-12-31"},{"$f":"'Financial Model'!JR9","v":"2293-12-31"},{"$f":"'Financial Model'!JS9","v":"2294-12-31"},{"$f":"'Financial Model'!JT9","v":"2295-12-31"},{"$f":"'Financial Model'!JU9","v":"2296-12-31"},{"$f":"'Financial Model'!JV9","v":"2297-12-31"},{"$f":"'Financial Model'!JW9","v":"2298-12-31"},{"$f":"'Financial Model'!JX9","v":"2299-12-31"},{"$f":"'Financial Model'!JY9","v":"2300-12-31"},{"$f":"'Financial Model'!JZ9","v":"2301-12-31"},{"$f":"'Financial Model'!KA9","v":"2302-12-31"},{"$f":"'Financial Model'!KB9","v":"2303-12-31"},{"$f":"'Financial Model'!KC9","v":"2304-12-31"},{"$f":"'Financial Model'!KD9","v":"2305-12-31"},{"$f":"'Financial Model'!KE9","v":"2306-12-31"},{"$f":"'Financial Model'!KF9","v":"2307-12-31"},{"$f":"'Financial Model'!KG9","v":"2308-12-31"},{"$f":"'Financial Model'!KH9","v":"2309-12-31"},{"$f":"'Financial Model'!KI9","v":"2310-12-31"},{"$f":"'Financial Model'!KJ9","v":"2311-12-31"},{"$f":"'Financial Model'!KK9","v":"2312-12-31"},{"$f":"'Financial Model'!KL9","v":"2313-12-31"},{"$f":"'Financial Model'!KM9","v":"2314-12-31"},{"$f":"'Financial Model'!KN9","v":"2315-12-31"},{"$f":"'Financial Model'!KO9","v":"2316-12-31"},{"$f":"'Financial Model'!KP9","v":"2317-12-31"},{"$f":"'Financial Model'!KQ9","v":"2318-12-31"},{"$f":"'Financial Model'!KR9","v":"2319-12-31"},{"$f":"'Financial Model'!KS9","v":"2320-12-31"},{"$f":"'Financial Model'!KT9","v":"2321-12-31"},{"$f":"'Financial Model'!KU9","v":"2322-12-31"},{"$f":"'Financial Model'!KV9","v":"2323-12-31"},{"$f":"'Financial Model'!KW9","v":"2324-12-31"},{"$f":"'Financial Model'!KX9","v":"2325-12-31"},{"$f":"'Financial Model'!KY9","v":"2326-12-31"},{"$f":"'Financial Model'!KZ9","v":"2327-12-31"},{"$f":"'Financial Model'!LA9","v":"2328-12-31"},{"$f":"'Financial Model'!LB9","v":"2329-12-31"},{"$f":"'Financial Model'!LC9","v":"2330-12-31"},{"$f":"'Financial Model'!LD9","v":"2331-12-31"},{"$f":"'Financial Model'!LE9","v":"2332-12-31"},{"$f":"'Financial Model'!LF9","v":"2333-12-31"},{"$f":"'Financial Model'!LG9","v":"2334-12-31"},{"$f":"'Financial Model'!LH9","v":"2335-12-31"},{"$f":"'Financial Model'!LI9","v":"2336-12-31"},{"$f":"'Financial Model'!LJ9","v":"2337-12-31"},{"$f":"'Financial Model'!LK9","v":"2338-12-31"},{"$f":"'Financial Model'!LL9","v":"2339-12-31"},{"$f":"'Financial Model'!LM9","v":"2340-12-31"},{"$f":"'Financial Model'!LN9","v":"2341-12-31"},{"$f":"'Financial Model'!LO9","v":"2342-12-31"},{"$f":"'Financial Model'!LP9","v":"2343-12-31"},{"$f":"'Financial Model'!LQ9","v":"2344-12-31"},{"$f":"'Financial Model'!LR9","v":"2345-12-31"},{"$f":"'Financial Model'!LS9","v":"2346-12-31"},{"$f":"'Financial Model'!LT9","v":"2347-12-31"},{"$f":"'Financial Model'!LU9","v":"2348-12-31"},{"$f":"'Financial Model'!LV9","v":"2349-12-31"},{"$f":"'Financial Model'!LW9","v":"2350-12-31"},{"$f":"'Financial Model'!LX9","v":"2351-12-31"},{"$f":"'Financial Model'!LY9","v":"2352-12-31"},{"$f":"'Financial Model'!LZ9","v":"2353-12-31"},{"$f":"'Financial Model'!MA9","v":"2354-12-31"},{"$f":"'Financial Model'!MB9","v":"2355-12-31"},{"$f":"'Financial Model'!MC9","v":"2356-12-31"},{"$f":"'Financial Model'!MD9","v":"2357-12-31"},{"$f":"'Financial Model'!ME9","v":"2358-12-31"},{"$f":"'Financial Model'!MF9","v":"2359-12-31"},{"$f":"'Financial Model'!MG9","v":"2360-12-31"},{"$f":"'Financial Model'!MH9","v":"2361-12-31"},{"$f":"'Financial Model'!MI9","v":"2362-12-31"},{"$f":"'Financial Model'!MJ9","v":"2363-12-31"},{"$f":"'Financial Model'!MK9","v":"2364-12-31"},{"$f":"'Financial Model'!ML9","v":"2365-12-31"},{"$f":"'Financial Model'!MM9","v":"2366-12-31"},{"$f":"'Financial Model'!MN9","v":"2367-12-31"},{"$f":"'Financial Model'!MO9","v":"2368-12-31"},{"$f":"'Financial Model'!MP9","v":"2369-12-31"},{"$f":"'Financial Model'!MQ9","v":"2370-12-31"},{"$f":"'Financial Model'!MR9","v":"2371-12-31"},{"$f":"'Financial Model'!MS9","v":"2372-12-31"},{"$f":"'Financial Model'!MT9","v":"2373-12-31"},{"$f":"'Financial Model'!MU9","v":"2374-12-31"},{"$f":"'Financial Model'!MV9","v":"2375-12-31"},{"$f":"'Financial Model'!MW9","v":"2376-12-31"},{"$f":"'Financial Model'!MX9","v":"2377-12-31"},{"$f":"'Financial Model'!MY9","v":"2378-12-31"},{"$f":"'Financial Model'!MZ9","v":"2379-12-31"},{"$f":"'Financial Model'!NA9","v":"2380-12-31"},{"$f":"'Financial Model'!NB9","v":"2381-12-31"},{"$f":"'Financial Model'!NC9","v":"2382-12-31"},{"$f":"'Financial Model'!ND9","v":"2383-12-31"},{"$f":"'Financial Model'!NE9","v":"2384-12-31"},{"$f":"'Financial Model'!NF9","v":"2385-12-31"},{"$f":"'Financial Model'!NG9","v":"2386-12-31"},{"$f":"'Financial Model'!NH9","v":"2387-12-31"},{"$f":"'Financial Model'!NI9","v":"2388-12-31"},{"$f":"'Financial Model'!NJ9","v":"2389-12-31"},{"$f":"'Financial Model'!NK9","v":"2390-12-31"},{"$f":"'Financial Model'!NL9","v":"2391-12-31"},{"$f":"'Financial Model'!NM9","v":"2392-12-31"},{"$f":"'Financial Model'!NN9","v":"2393-12-31"},{"$f":"'Financial Model'!NO9","v":"2394-12-31"},{"$f":"'Financial Model'!NP9","v":"2395-12-31"},{"$f":"'Financial Model'!NQ9","v":"2396-12-31"},{"$f":"'Financial Model'!NR9","v":"2397-12-31"},{"$f":"'Financial Model'!NS9","v":"2398-12-31"},{"$f":"'Financial Model'!NT9","v":"2399-12-31"},{"$f":"'Financial Model'!NU9","v":"2400-12-31"},{"$f":"'Financial Model'!NV9","v":"2401-12-31"},{"$f":"'Financial Model'!NW9","v":"2402-12-31"},{"$f":"'Financial Model'!NX9","v":"2403-12-31"},{"$f":"'Financial Model'!NY9","v":"2404-12-31"},{"$f":"'Financial Model'!NZ9","v":"2405-12-31"},{"$f":"'Financial Model'!OA9","v":"2406-12-31"},{"$f":"'Financial Model'!OB9","v":"2407-12-31"},{"$f":"'Financial Model'!OC9","v":"2408-12-31"},{"$f":"'Financial Model'!OD9","v":"2409-12-31"},{"$f":"'Financial Model'!OE9","v":"2410-12-31"},{"$f":"'Financial Model'!OF9","v":"2411-12-31"},{"$f":"'Financial Model'!OG9","v":"2412-12-31"},{"$f":"'Financial Model'!OH9","v":"2413-12-31"},{"$f":"'Financial Model'!OI9","v":"2414-12-31"},{"$f":"'Financial Model'!OJ9","v":"2415-12-31"},{"$f":"'Financial Model'!OK9","v":"2416-12-31"},{"$f":"'Financial Model'!OL9","v":"2417-12-31"},{"$f":"'Financial Model'!OM9","v":"2418-12-31"},{"$f":"'Financial Model'!ON9","v":"2419-12-31"},{"$f":"'Financial Model'!OO9","v":"2420-12-31"},{"$f":"'Financial Model'!OP9","v":"2421-12-31"},{"$f":"'Financial Model'!OQ9","v":"2422-12-31"},{"$f":"'Financial Model'!OR9","v":"2423-12-31"},{"$f":"'Financial Model'!OS9","v":"2424-12-31"},{"$f":"'Financial Model'!OT9","v":"2425-12-31"},{"$f":"'Financial Model'!OU9","v":"2426-12-31"},{"$f":"'Financial Model'!OV9","v":"2427-12-31"},{"$f":"'Financial Model'!OW9","v":"2428-12-31"},{"$f":"'Financial Model'!OX9","v":"2429-12-31"},{"$f":"'Financial Model'!OY9","v":"2430-12-31"},{"$f":"'Financial Model'!OZ9","v":"2431-12-31"},{"$f":"'Financial Model'!PA9","v":"2432-12-31"},{"$f":"'Financial Model'!PB9","v":"2433-12-31"},{"$f":"'Financial Model'!PC9","v":"2434-12-31"},{"$f":"'Financial Model'!PD9","v":"2435-12-31"},{"$f":"'Financial Model'!PE9","v":"2436-12-31"},{"$f":"'Financial Model'!PF9","v":"2437-12-31"},{"$f":"'Financial Model'!PG9","v":"2438-12-31"},{"$f":"'Financial Model'!PH9","v":"2439-12-31"},{"$f":"'Financial Model'!PI9","v":"2440-12-31"},{"$f":"'Financial Model'!PJ9","v":"2441-12-31"},{"$f":"'Financial Model'!PK9","v":"2442-12-31"},{"$f":"'Financial Model'!PL9","v":"2443-12-31"},{"$f":"'Financial Model'!PM9","v":"2444-12-31"},{"$f":"'Financial Model'!PN9","v":"2445-12-31"},{"$f":"'Financial Model'!PO9","v":"2446-12-31"},{"$f":"'Financial Model'!PP9","v":"2447-12-31"},{"$f":"'Financial Model'!PQ9","v":"2448-12-31"},{"$f":"'Financial Model'!PR9","v":"2449-12-31"},{"$f":"'Financial Model'!PS9","v":"2450-12-31"},{"$f":"'Financial Model'!PT9","v":"2451-12-31"},{"$f":"'Financial Model'!PU9","v":"2452-12-31"},{"$f":"'Financial Model'!PV9","v":"2453-12-31"},{"$f":"'Financial Model'!PW9","v":"2454-12-31"},{"$f":"'Financial Model'!PX9","v":"2455-12-31"},{"$f":"'Financial Model'!PY9","v":"2456-12-31"},{"$f":"'Financial Model'!PZ9","v":"2457-12-31"},{"$f":"'Financial Model'!QA9","v":"2458-12-31"},{"$f":"'Financial Model'!QB9","v":"2459-12-31"},{"$f":"'Financial Model'!QC9","v":"2460-12-31"},{"$f":"'Financial Model'!QD9","v":"2461-12-31"},{"$f":"'Financial Model'!QE9","v":"2462-12-31"},{"$f":"'Financial Model'!QF9","v":"2463-12-31"},{"$f":"'Financial Model'!QG9","v":"2464-12-31"},{"$f":"'Financial Model'!QH9","v":"2465-12-31"},{"$f":"'Financial Model'!QI9","v":"2466-12-31"},{"$f":"'Financial Model'!QJ9","v":"2467-12-31"},{"$f":"'Financial Model'!QK9","v":"2468-12-31"},{"$f":"'Financial Model'!QL9","v":"2469-12-31"},{"$f":"'Financial Model'!QM9","v":"2470-12-31"},{"$f":"'Financial Model'!QN9","v":"2471-12-31"},{"$f":"'Financial Model'!QO9","v":"2472-12-31"},{"$f":"'Financial Model'!QP9","v":"2473-12-31"},{"$f":"'Financial Model'!QQ9","v":"2474-12-31"},{"$f":"'Financial Model'!QR9","v":"2475-12-31"},{"$f":"'Financial Model'!QS9","v":"2476-12-31"},{"$f":"'Financial Model'!QT9","v":"2477-12-31"},{"$f":"'Financial Model'!QU9","v":"2478-12-31"},{"$f":"'Financial Model'!QV9","v":"2479-12-31"},{"$f":"'Financial Model'!QW9","v":"2480-12-31"},{"$f":"'Financial Model'!QX9","v":"2481-12-31"},{"$f":"'Financial Model'!QY9","v":"2482-12-31"},{"$f":"'Financial Model'!QZ9","v":"2483-12-31"},{"$f":"'Financial Model'!RA9","v":"2484-12-31"},{"$f":"'Financial Model'!RB9","v":"2485-12-31"},{"$f":"'Financial Model'!RC9","v":"2486-12-31"},{"$f":"'Financial Model'!RD9","v":"2487-12-31"},{"$f":"'Financial Model'!RE9","v":"2488-12-31"},{"$f":"'Financial Model'!RF9","v":"2489-12-31"},{"$f":"'Financial Model'!RG9","v":"2490-12-31"},{"$f":"'Financial Model'!RH9","v":"2491-12-31"},{"$f":"'Financial Model'!RI9","v":"2492-12-31"},{"$f":"'Financial Model'!RJ9","v":"2493-12-31"},{"$f":"'Financial Model'!RK9","v":"2494-12-31"},{"$f":"'Financial Model'!RL9","v":"2495-12-31"},{"$f":"'Financial Model'!RM9","v":"2496-12-31"},{"$f":"'Financial Model'!RN9","v":"2497-12-31"},{"$f":"'Financial Model'!RO9","v":"2498-12-31"},{"$f":"'Financial Model'!RP9","v":"2499-12-31"},{"$f":"'Financial Model'!RQ9","v":"2500-12-31"},{"$f":"'Financial Model'!RR9","v":"2501-12-31"},{"$f":"'Financial Model'!RS9","v":"2502-12-31"},{"$f":"'Financial Model'!RT9","v":"2503-12-31"},{"$f":"'Financial Model'!RU9","v":"2504-12-31"},{"$f":"'Financial Model'!RV9","v":"2505-12-31"},{"$f":"'Financial Model'!RW9","v":"2506-12-31"},{"$f":"'Financial Model'!RX9","v":"2507-12-31"},{"$f":"'Financial Model'!RY9","v":"2508-12-31"},{"$f":"'Financial Model'!RZ9","v":"2509-12-31"},{"$f":"'Financial Model'!SA9","v":"2510-12-31"},{"$f":"'Financial Model'!SB9","v":"2511-12-31"},{"$f":"'Financial Model'!SC9","v":"2512-12-31"},{"$f":"'Financial Model'!SD9","v":"00:00:00"},{"$f":"'Financial Model'!SE9","v":"00:00:00"},{"$f":"'Financial Model'!SF9","v":"00:00:00"},{"$f":"'Financial Model'!SG9","v":"00:00:00"},{"$f":"'Financial Model'!SH9","v":"00:00:00"},{"$f":"'Financial Model'!SI9","v":"00:00:00"},{"$f":"'Financial Model'!SJ9","v":"00:00:00"},{"$f":"'Financial Model'!SK9","v":"00:00:00"},{"$f":"'Financial Model'!SL9","v":"00:00:00"},{"$f":"'Financial Model'!SM9","v":"00:00:00"},{"$f":"'Financial Model'!SN9","v":"00:00:00"},{"$f":"'Financial Model'!SO9","v":"00:00:00"},{"$f":"'Financial Model'!SP9","v":"00:00:00"},{"$f":"'Financial Model'!SQ9","v":"00:00:00"},{"$f":"'Financial Model'!SR9","v":"00:00:00"},{"$f":"'Financial Model'!SS9","v":"00:00:00"},{"$f":"'Financial Model'!ST9","v":"00:00:00"},{"$f":"'Financial Model'!SU9","v":"00:00:00"},{"$f":"'Financial Model'!SV9","v":"00:00:00"},{"$f":"'Financial Model'!SW9","v":"00:00:00"},{"$f":"'Financial Model'!SX9","v":"00:00:00"},{"$f":"'Financial Model'!SY9","v":"00:00:00"},{"$f":"'Financial Model'!SZ9","v":"00:00:00"},{"$f":"'Financial Model'!TA9","v":"00:00:00"},{"$f":"'Financial Model'!TB9","v":"00:00:00"},{"$f":"'Financial Model'!TC9","v":"00:00:00"},{"$f":"'Financial Model'!TD9","v":"00:00:00"},{"$f":"'Financial Model'!TE9","v":"00:00:00"},{"$f":"'Financial Model'!TF9","v":"00:00:00"},{"$f":"'Financial Model'!TG9","v":"00:00:00"},{"$f":"'Financial Model'!TH9","v":"00:00:00"},{"$f":"'Financial Model'!TI9","v":"00:00:00"},{"$f":"'Financial Model'!TJ9","v":"00:00:00"},{"$f":"'Financial Model'!TK9","v":"00:00:00"},{"$f":"'Financial Model'!TL9","v":"00:00:00"},{"$f":"'Financial Model'!TM9","v":"00:00:00"},{"$f":"'Financial Model'!TN9","v":"00:00:00"},{"$f":"'Financial Model'!TO9","v":"00:00:00"},{"$f":"'Financial Model'!TP9","v":"00:00:00"},{"$f":"'Financial Model'!TQ9","v":"00:00:00"},{"$f":"'Financial Model'!TR9","v":"00:00:00"},{"$f":"'Financial Model'!TS9","v":"00:00:00"},{"$f":"'Financial Model'!TT9","v":"00:00:00"},{"$f":"'Financial Model'!TU9","v":"00:00:00"},{"$f":"'Financial Model'!TV9","v":"00:00:00"},{"$f":"'Financial Model'!TW9","v":"00:00:00"},{"$f":"'Financial Model'!TX9","v":"00:00:00"},{"$f":"'Financial Model'!TY9","v":"00:00:00"},{"$f":"'Financial Model'!TZ9","v":"00:00:00"}]
[]
[null,null,null,null,null,"Month","Average","Pct of Yr"]
[null,null,null,null,null,1,269.83737973967112,8.4185738673971666E-2,null,{"$f":"Find_Month(J$35,J$36,$F39)","v":true},{"$f":"Find_Month(K$35,K$36,$F39)","v":true},{"$f":"Find_Month(L$35,L$36,$F39)","v":true},{"$f":"Find_Month(M$35,M$36,$F39)","v":true},{"$f":"Find_Month(N$35,N$36,$F39)","v":true},{"$f":"Find_Month(O$35,O$36,$F39)","v":true},{"$f":"Find_Month(P$35,P$36,$F39)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F39)","v":true},{"$f":"Find_Month(R$35,R$36,$F39)","v":true},{"$f":"Find_Month(S$35,S$36,$F39)","v":true},{"$f":"Find_Month(T$35,T$36,$F39)","v":true},{"$f":"Find_Month(U$35,U$36,$F39)","v":true},{"$f":"Find_Month(V$35,V$36,$F39)","v":true},{"$f":"Find_Month(W$35,W$36,$F39)","v":true},{"$f":"Find_Month(X$35,X$36,$F39)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F39)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F39)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F39)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F39)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F39)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F39)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F39)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F39)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F39)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F39)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F39)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F39)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F39)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F39)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F39)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F39)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F39)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F39)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F39)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F39)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F39)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F39)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F39)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F39)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F39)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F39)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F39)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F39)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F39)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F39)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F39)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F39)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F39)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F39)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F39)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F39)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F39)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F39)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F39)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F39)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F39)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F39)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F39)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F39)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F39)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F39)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F39)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F39)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F39)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F39)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F39)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F39)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F39)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F39)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F39)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F39)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F39)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F39)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F39)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F39)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F39)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F39)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F39)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F39)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F39)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F39)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F39)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F39)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F39)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F39)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F39)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F39)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F39)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F39)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F39)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F39)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F39)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F39)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F39)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F39)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F39)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F39)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F39)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F39)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F39)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F39)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F39)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F39)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F39)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F39)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F39)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F39)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F39)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F39)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F39)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F39)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F39)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F39)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F39)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F39)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F39)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F39)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F39)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F39)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F39)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F39)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F39)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F39)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F39)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F39)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F39)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F39)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F39)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F39)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F39)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F39)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F39)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F39)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F39)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F39)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F39)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F39)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F39)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F39)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F39)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F39)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F39)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F39)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F39)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F39)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F39)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F39)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F39)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F39)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F39)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F39)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F39)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F39)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F39)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F39)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F39)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F39)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F39)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F39)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F39)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F39)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F39)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F39)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F39)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F39)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F39)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F39)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F39)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F39)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F39)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F39)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F39)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F39)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F39)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F39)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F39)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F39)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F39)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F39)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F39)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F39)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F39)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F39)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F39)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F39)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F39)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F39)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F39)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F39)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F39)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F39)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F39)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F39)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F39)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F39)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F39)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F39)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F39)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F39)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F39)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F39)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F39)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F39)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F39)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F39)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F39)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F39)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F39)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F39)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F39)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F39)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F39)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F39)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F39)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F39)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F39)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F39)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F39)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F39)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F39)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F39)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F39)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F39)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F39)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F39)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F39)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F39)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F39)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F39)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F39)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F39)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F39)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F39)","v":true},{"$f":"Find_Month(II$35,II$36,$F39)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F39)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F39)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F39)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F39)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F39)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F39)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F39)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F39)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F39)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F39)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F39)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F39)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F39)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F39)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F39)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F39)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F39)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F39)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F39)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F39)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F39)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F39)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F39)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F39)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F39)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F39)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F39)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F39)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F39)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F39)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F39)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F39)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F39)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F39)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F39)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F39)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F39)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F39)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F39)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F39)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F39)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F39)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F39)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F39)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F39)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F39)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F39)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F39)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F39)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F39)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F39)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F39)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F39)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F39)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F39)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F39)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F39)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F39)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F39)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F39)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F39)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F39)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F39)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F39)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F39)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F39)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F39)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F39)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F39)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F39)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F39)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F39)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F39)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F39)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F39)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F39)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F39)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F39)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F39)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F39)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F39)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F39)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F39)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F39)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F39)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F39)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F39)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F39)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F39)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F39)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F39)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F39)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F39)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F39)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F39)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F39)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F39)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F39)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F39)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F39)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F39)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F39)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F39)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F39)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F39)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F39)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F39)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F39)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F39)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F39)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F39)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F39)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F39)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F39)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F39)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F39)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F39)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F39)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F39)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F39)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F39)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F39)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F39)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F39)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F39)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F39)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F39)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F39)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F39)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F39)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F39)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F39)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F39)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F39)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F39)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F39)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F39)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F39)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F39)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F39)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F39)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F39)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F39)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F39)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F39)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F39)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F39)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F39)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F39)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F39)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F39)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F39)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F39)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F39)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F39)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F39)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F39)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F39)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F39)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F39)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F39)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F39)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F39)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F39)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F39)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F39)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F39)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F39)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F39)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F39)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F39)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F39)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F39)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F39)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F39)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F39)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F39)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F39)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F39)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F39)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F39)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F39)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F39)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F39)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F39)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F39)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F39)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F39)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F39)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F39)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F39)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F39)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F39)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F39)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F39)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F39)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F39)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F39)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F39)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F39)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F39)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F39)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F39)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F39)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F39)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F39)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F39)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F39)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F39)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F39)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F39)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F39)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F39)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F39)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F39)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F39)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F39)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F39)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F39)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F39)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F39)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F39)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F39)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F39)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F39)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F39)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F39)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F39)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F39)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F39)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F39)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F39)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F39)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F39)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F39)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F39)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F39)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F39)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F39)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F39)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F39)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F39)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F39)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F39)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F39)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F39)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F39)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F39)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F39)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F39)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F39)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F39)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F39)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F39)","v":false},{"$f":"Find_Month(SD$35,SD$36,$F39)","v":false},{"$f":"Find_Month(SE$35,SE$36,$F39)","v":false},{"$f":"Find_Month(SF$35,SF$36,$F39)","v":false},{"$f":"Find_Month(SG$35,SG$36,$F39)","v":false},{"$f":"Find_Month(SH$35,SH$36,$F39)","v":false},{"$f":"Find_Month(SI$35,SI$36,$F39)","v":false},{"$f":"Find_Month(SJ$35,SJ$36,$F39)","v":false},{"$f":"Find_Month(SK$35,SK$36,$F39)","v":false},{"$f":"Find_Month(SL$35,SL$36,$F39)","v":false},{"$f":"Find_Month(SM$35,SM$36,$F39)","v":false},{"$f":"Find_Month(SN$35,SN$36,$F39)","v":false},{"$f":"Find_Month(SO$35,SO$36,$F39)","v":false},{"$f":"Find_Month(SP$35,SP$36,$F39)","v":false},{"$f":"Find_Month(SQ$35,SQ$36,$F39)","v":false},{"$f":"Find_Month(SR$35,SR$36,$F39)","v":false},{"$f":"Find_Month(SS$35,SS$36,$F39)","v":false},{"$f":"Find_Month(ST$35,ST$36,$F39)","v":false},{"$f":"Find_Month(SU$35,SU$36,$F39)","v":false},{"$f":"Find_Month(SV$35,SV$36,$F39)","v":false},{"$f":"Find_Month(SW$35,SW$36,$F39)","v":false},{"$f":"Find_Month(SX$35,SX$36,$F39)","v":false},{"$f":"Find_Month(SY$35,SY$36,$F39)","v":false},{"$f":"Find_Month(SZ$35,SZ$36,$F39)","v":false},{"$f":"Find_Month(TA$35,TA$36,$F39)","v":false},{"$f":"Find_Month(TB$35,TB$36,$F39)","v":false},{"$f":"Find_Month(TC$35,TC$36,$F39)","v":false},{"$f":"Find_Month(TD$35,TD$36,$F39)","v":false},{"$f":"Find_Month(TE$35,TE$36,$F39)","v":false},{"$f":"Find_Month(TF$35,TF$36,$F39)","v":false},{"$f":"Find_Month(TG$35,TG$36,$F39)","v":false},{"$f":"Find_Month(TH$35,TH$36,$F39)","v":false},{"$f":"Find_Month(TI$35,TI$36,$F39)","v":false},{"$f":"Find_Month(TJ$35,TJ$36,$F39)","v":false},{"$f":"Find_Month(TK$35,TK$36,$F39)","v":false},{"$f":"Find_Month(TL$35,TL$36,$F39)","v":false},{"$f":"Find_Month(TM$35,TM$36,$F39)","v":false},{"$f":"Find_Month(TN$35,TN$36,$F39)","v":false},{"$f":"Find_Month(TO$35,TO$36,$F39)","v":false},{"$f":"Find_Month(TP$35,TP$36,$F39)","v":false},{"$f":"Find_Month(TQ$35,TQ$36,$F39)","v":false},{"$f":"Find_Month(TR$35,TR$36,$F39)","v":false},{"$f":"Find_Month(TS$35,TS$36,$F39)","v":false},{"$f":"Find_Month(TT$35,TT$36,$F39)","v":false},{"$f":"Find_Month(TU$35,TU$36,$F39)","v":false},{"$f":"Find_Month(TV$35,TV$36,$F39)","v":false},{"$f":"Find_Month(TW$35,TW$36,$F39)","v":false},{"$f":"Find_Month(TX$35,TX$36,$F39)","v":false},{"$f":"Find_Month(TY$35,TY$36,$F39)","v":false}]
[null,null,null,null,null,2,289.83540111940306,9.0424860190400691E-2,null,{"$f":"Find_Month(J$35,J$36,$F40)","v":true},{"$f":"Find_Month(K$35,K$36,$F40)","v":true},{"$f":"Find_Month(L$35,L$36,$F40)","v":true},{"$f":"Find_Month(M$35,M$36,$F40)","v":true},{"$f":"Find_Month(N$35,N$36,$F40)","v":true},{"$f":"Find_Month(O$35,O$36,$F40)","v":true},{"$f":"Find_Month(P$35,P$36,$F40)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F40)","v":true},{"$f":"Find_Month(R$35,R$36,$F40)","v":true},{"$f":"Find_Month(S$35,S$36,$F40)","v":true},{"$f":"Find_Month(T$35,T$36,$F40)","v":true},{"$f":"Find_Month(U$35,U$36,$F40)","v":true},{"$f":"Find_Month(V$35,V$36,$F40)","v":true},{"$f":"Find_Month(W$35,W$36,$F40)","v":true},{"$f":"Find_Month(X$35,X$36,$F40)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F40)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F40)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F40)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F40)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F40)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F40)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F40)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F40)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F40)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F40)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F40)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F40)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F40)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F40)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F40)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F40)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F40)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F40)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F40)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F40)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F40)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F40)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F40)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F40)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F40)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F40)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F40)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F40)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F40)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F40)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F40)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F40)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F40)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F40)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F40)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F40)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F40)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F40)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F40)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F40)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F40)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F40)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F40)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F40)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F40)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F40)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F40)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F40)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F40)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F40)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F40)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F40)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F40)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F40)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F40)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F40)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F40)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F40)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F40)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F40)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F40)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F40)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F40)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F40)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F40)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F40)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F40)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F40)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F40)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F40)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F40)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F40)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F40)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F40)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F40)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F40)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F40)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F40)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F40)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F40)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F40)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F40)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F40)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F40)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F40)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F40)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F40)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F40)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F40)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F40)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F40)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F40)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F40)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F40)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F40)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F40)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F40)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F40)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F40)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F40)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F40)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F40)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F40)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F40)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F40)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F40)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F40)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F40)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F40)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F40)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F40)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F40)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F40)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F40)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F40)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F40)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F40)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F40)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F40)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F40)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F40)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F40)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F40)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F40)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F40)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F40)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F40)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F40)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F40)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F40)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F40)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F40)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F40)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F40)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F40)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F40)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F40)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F40)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F40)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F40)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F40)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F40)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F40)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F40)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F40)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F40)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F40)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F40)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F40)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F40)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F40)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F40)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F40)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F40)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F40)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F40)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F40)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F40)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F40)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F40)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F40)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F40)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F40)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F40)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F40)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F40)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F40)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F40)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F40)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F40)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F40)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F40)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F40)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F40)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F40)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F40)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F40)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F40)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F40)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F40)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F40)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F40)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F40)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F40)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F40)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F40)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F40)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F40)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F40)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F40)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F40)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F40)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F40)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F40)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F40)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F40)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F40)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F40)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F40)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F40)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F40)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F40)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F40)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F40)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F40)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F40)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F40)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F40)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F40)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F40)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F40)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F40)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F40)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F40)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F40)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F40)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F40)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F40)","v":true},{"$f":"Find_Month(II$35,II$36,$F40)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F40)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F40)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F40)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F40)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F40)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F40)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F40)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F40)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F40)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F40)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F40)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F40)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F40)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F40)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F40)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F40)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F40)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F40)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F40)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F40)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F40)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F40)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F40)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F40)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F40)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F40)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F40)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F40)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F40)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F40)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F40)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F40)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F40)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F40)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F40)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F40)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F40)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F40)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F40)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F40)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F40)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F40)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F40)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F40)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F40)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F40)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F40)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F40)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F40)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F40)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F40)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F40)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F40)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F40)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F40)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F40)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F40)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F40)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F40)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F40)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F40)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F40)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F40)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F40)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F40)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F40)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F40)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F40)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F40)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F40)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F40)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F40)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F40)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F40)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F40)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F40)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F40)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F40)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F40)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F40)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F40)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F40)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F40)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F40)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F40)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F40)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F40)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F40)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F40)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F40)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F40)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F40)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F40)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F40)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F40)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F40)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F40)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F40)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F40)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F40)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F40)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F40)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F40)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F40)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F40)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F40)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F40)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F40)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F40)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F40)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F40)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F40)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F40)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F40)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F40)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F40)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F40)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F40)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F40)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F40)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F40)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F40)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F40)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F40)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F40)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F40)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F40)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F40)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F40)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F40)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F40)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F40)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F40)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F40)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F40)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F40)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F40)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F40)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F40)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F40)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F40)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F40)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F40)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F40)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F40)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F40)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F40)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F40)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F40)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F40)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F40)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F40)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F40)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F40)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F40)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F40)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F40)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F40)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F40)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F40)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F40)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F40)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F40)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F40)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F40)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F40)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F40)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F40)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F40)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F40)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F40)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F40)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F40)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F40)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F40)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F40)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F40)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F40)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F40)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F40)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F40)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F40)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F40)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F40)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F40)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F40)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F40)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F40)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F40)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F40)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F40)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F40)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F40)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F40)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F40)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F40)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F40)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F40)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F40)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F40)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F40)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F40)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F40)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F40)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F40)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F40)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F40)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F40)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F40)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F40)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F40)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F40)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F40)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F40)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F40)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F40)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F40)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F40)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F40)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F40)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F40)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F40)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F40)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F40)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F40)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F40)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F40)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F40)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F40)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F40)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F40)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F40)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F40)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F40)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F40)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F40)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F40)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F40)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F40)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F40)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F40)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F40)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F40)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F40)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F40)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F40)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F40)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F40)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F40)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F40)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F40)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F40)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F40)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F40)","v":false},{"$f":"Find_Month(SD$35,SD$36,$F40)","v":false},{"$f":"Find_Month(SE$35,SE$36,$F40)","v":false},{"$f":"Find_Month(SF$35,SF$36,$F40)","v":false},{"$f":"Find_Month(SG$35,SG$36,$F40)","v":false},{"$f":"Find_Month(SH$35,SH$36,$F40)","v":false},{"$f":"Find_Month(SI$35,SI$36,$F40)","v":false},{"$f":"Find_Month(SJ$35,SJ$36,$F40)","v":false},{"$f":"Find_Month(SK$35,SK$36,$F40)","v":false},{"$f":"Find_Month(SL$35,SL$36,$F40)","v":false},{"$f":"Find_Month(SM$35,SM$36,$F40)","v":false},{"$f":"Find_Month(SN$35,SN$36,$F40)","v":false},{"$f":"Find_Month(SO$35,SO$36,$F40)","v":false},{"$f":"Find_Month(SP$35,SP$36,$F40)","v":false},{"$f":"Find_Month(SQ$35,SQ$36,$F40)","v":false},{"$f":"Find_Month(SR$35,SR$36,$F40)","v":false},{"$f":"Find_Month(SS$35,SS$36,$F40)","v":false},{"$f":"Find_Month(ST$35,ST$36,$F40)","v":false},{"$f":"Find_Month(SU$35,SU$36,$F40)","v":false},{"$f":"Find_Month(SV$35,SV$36,$F40)","v":false},{"$f":"Find_Month(SW$35,SW$36,$F40)","v":false},{"$f":"Find_Month(SX$35,SX$36,$F40)","v":false},{"$f":"Find_Month(SY$35,SY$36,$F40)","v":false},{"$f":"Find_Month(SZ$35,SZ$36,$F40)","v":false},{"$f":"Find_Month(TA$35,TA$36,$F40)","v":false},{"$f":"Find_Month(TB$35,TB$36,$F40)","v":false},{"$f":"Find_Month(TC$35,TC$36,$F40)","v":false},{"$f":"Find_Month(TD$35,TD$36,$F40)","v":false},{"$f":"Find_Month(TE$35,TE$36,$F40)","v":false},{"$f":"Find_Month(TF$35,TF$36,$F40)","v":false},{"$f":"Find_Month(TG$35,TG$36,$F40)","v":false},{"$f":"Find_Month(TH$35,TH$36,$F40)","v":false},{"$f":"Find_Month(TI$35,TI$36,$F40)","v":false},{"$f":"Find_Month(TJ$35,TJ$36,$F40)","v":false},{"$f":"Find_Month(TK$35,TK$36,$F40)","v":false},{"$f":"Find_Month(TL$35,TL$36,$F40)","v":false},{"$f":"Find_Month(TM$35,TM$36,$F40)","v":false},{"$f":"Find_Month(TN$35,TN$36,$F40)","v":false},{"$f":"Find_Month(TO$35,TO$36,$F40)","v":false},{"$f":"Find_Month(TP$35,TP$36,$F40)","v":false},{"$f":"Find_Month(TQ$35,TQ$36,$F40)","v":false},{"$f":"Find_Month(TR$35,TR$36,$F40)","v":false},{"$f":"Find_Month(TS$35,TS$36,$F40)","v":false},{"$f":"Find_Month(TT$35,TT$36,$F40)","v":false},{"$f":"Find_Month(TU$35,TU$36,$F40)","v":false},{"$f":"Find_Month(TV$35,TV$36,$F40)","v":false},{"$f":"Find_Month(TW$35,TW$36,$F40)","v":false},{"$f":"Find_Month(TX$35,TX$36,$F40)","v":false},{"$f":"Find_Month(TY$35,TY$36,$F40)","v":false}]
[null,null,null,null,null,3,299.4086771363888,9.3411597290343235E-2,null,{"$f":"Find_Month(J$35,J$36,$F41)","v":true},{"$f":"Find_Month(K$35,K$36,$F41)","v":true},{"$f":"Find_Month(L$35,L$36,$F41)","v":true},{"$f":"Find_Month(M$35,M$36,$F41)","v":true},{"$f":"Find_Month(N$35,N$36,$F41)","v":true},{"$f":"Find_Month(O$35,O$36,$F41)","v":true},{"$f":"Find_Month(P$35,P$36,$F41)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F41)","v":true},{"$f":"Find_Month(R$35,R$36,$F41)","v":true},{"$f":"Find_Month(S$35,S$36,$F41)","v":true},{"$f":"Find_Month(T$35,T$36,$F41)","v":true},{"$f":"Find_Month(U$35,U$36,$F41)","v":true},{"$f":"Find_Month(V$35,V$36,$F41)","v":true},{"$f":"Find_Month(W$35,W$36,$F41)","v":true},{"$f":"Find_Month(X$35,X$36,$F41)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F41)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F41)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F41)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F41)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F41)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F41)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F41)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F41)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F41)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F41)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F41)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F41)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F41)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F41)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F41)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F41)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F41)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F41)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F41)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F41)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F41)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F41)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F41)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F41)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F41)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F41)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F41)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F41)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F41)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F41)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F41)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F41)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F41)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F41)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F41)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F41)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F41)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F41)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F41)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F41)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F41)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F41)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F41)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F41)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F41)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F41)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F41)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F41)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F41)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F41)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F41)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F41)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F41)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F41)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F41)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F41)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F41)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F41)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F41)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F41)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F41)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F41)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F41)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F41)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F41)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F41)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F41)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F41)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F41)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F41)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F41)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F41)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F41)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F41)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F41)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F41)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F41)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F41)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F41)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F41)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F41)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F41)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F41)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F41)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F41)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F41)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F41)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F41)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F41)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F41)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F41)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F41)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F41)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F41)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F41)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F41)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F41)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F41)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F41)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F41)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F41)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F41)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F41)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F41)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F41)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F41)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F41)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F41)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F41)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F41)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F41)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F41)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F41)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F41)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F41)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F41)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F41)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F41)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F41)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F41)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F41)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F41)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F41)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F41)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F41)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F41)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F41)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F41)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F41)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F41)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F41)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F41)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F41)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F41)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F41)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F41)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F41)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F41)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F41)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F41)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F41)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F41)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F41)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F41)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F41)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F41)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F41)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F41)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F41)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F41)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F41)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F41)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F41)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F41)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F41)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F41)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F41)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F41)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F41)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F41)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F41)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F41)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F41)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F41)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F41)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F41)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F41)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F41)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F41)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F41)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F41)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F41)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F41)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F41)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F41)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F41)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F41)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F41)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F41)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F41)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F41)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F41)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F41)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F41)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F41)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F41)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F41)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F41)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F41)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F41)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F41)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F41)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F41)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F41)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F41)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F41)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F41)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F41)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F41)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F41)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F41)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F41)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F41)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F41)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F41)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F41)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F41)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F41)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F41)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F41)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F41)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F41)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F41)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F41)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F41)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F41)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F41)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F41)","v":true},{"$f":"Find_Month(II$35,II$36,$F41)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F41)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F41)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F41)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F41)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F41)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F41)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F41)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F41)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F41)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F41)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F41)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F41)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F41)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F41)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F41)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F41)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F41)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F41)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F41)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F41)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F41)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F41)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F41)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F41)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F41)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F41)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F41)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F41)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F41)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F41)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F41)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F41)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F41)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F41)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F41)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F41)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F41)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F41)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F41)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F41)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F41)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F41)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F41)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F41)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F41)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F41)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F41)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F41)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F41)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F41)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F41)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F41)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F41)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F41)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F41)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F41)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F41)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F41)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F41)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F41)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F41)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F41)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F41)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F41)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F41)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F41)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F41)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F41)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F41)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F41)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F41)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F41)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F41)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F41)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F41)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F41)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F41)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F41)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F41)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F41)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F41)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F41)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F41)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F41)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F41)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F41)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F41)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F41)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F41)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F41)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F41)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F41)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F41)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F41)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F41)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F41)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F41)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F41)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F41)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F41)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F41)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F41)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F41)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F41)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F41)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F41)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F41)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F41)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F41)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F41)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F41)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F41)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F41)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F41)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F41)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F41)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F41)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F41)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F41)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F41)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F41)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F41)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F41)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F41)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F41)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F41)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F41)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F41)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F41)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F41)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F41)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F41)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F41)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F41)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F41)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F41)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F41)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F41)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F41)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F41)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F41)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F41)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F41)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F41)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F41)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F41)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F41)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F41)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F41)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F41)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F41)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F41)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F41)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F41)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F41)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F41)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F41)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F41)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F41)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F41)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F41)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F41)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F41)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F41)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F41)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F41)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F41)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F41)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F41)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F41)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F41)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F41)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F41)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F41)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F41)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F41)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F41)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F41)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F41)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F41)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F41)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F41)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F41)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F41)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F41)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F41)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F41)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F41)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F41)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F41)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F41)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F41)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F41)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F41)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F41)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F41)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F41)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F41)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F41)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F41)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F41)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F41)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F41)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F41)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F41)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F41)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F41)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F41)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F41)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F41)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F41)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F41)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F41)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F41)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F41)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F41)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F41)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F41)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F41)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F41)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F41)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F41)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F41)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F41)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F41)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F41)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F41)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F41)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F41)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F41)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F41)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F41)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F41)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F41)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F41)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F41)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F41)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F41)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F41)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F41)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F41)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F41)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F41)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F41)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F41)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F41)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F41)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F41)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F41)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F41)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F41)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F41)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F41)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F41)","v":false},{"$f":"Find_Month(SD$35,SD$36,$F41)","v":false},{"$f":"Find_Month(SE$35,SE$36,$F41)","v":false},{"$f":"Find_Month(SF$35,SF$36,$F41)","v":false},{"$f":"Find_Month(SG$35,SG$36,$F41)","v":false},{"$f":"Find_Month(SH$35,SH$36,$F41)","v":false},{"$f":"Find_Month(SI$35,SI$36,$F41)","v":false},{"$f":"Find_Month(SJ$35,SJ$36,$F41)","v":false},{"$f":"Find_Month(SK$35,SK$36,$F41)","v":false},{"$f":"Find_Month(SL$35,SL$36,$F41)","v":false},{"$f":"Find_Month(SM$35,SM$36,$F41)","v":false},{"$f":"Find_Month(SN$35,SN$36,$F41)","v":false},{"$f":"Find_Month(SO$35,SO$36,$F41)","v":false},{"$f":"Find_Month(SP$35,SP$36,$F41)","v":false},{"$f":"Find_Month(SQ$35,SQ$36,$F41)","v":false},{"$f":"Find_Month(SR$35,SR$36,$F41)","v":false},{"$f":"Find_Month(SS$35,SS$36,$F41)","v":false},{"$f":"Find_Month(ST$35,ST$36,$F41)","v":false},{"$f":"Find_Month(SU$35,SU$36,$F41)","v":false},{"$f":"Find_Month(SV$35,SV$36,$F41)","v":false},{"$f":"Find_Month(SW$35,SW$36,$F41)","v":false},{"$f":"Find_Month(SX$35,SX$36,$F41)","v":false},{"$f":"Find_Month(SY$35,SY$36,$F41)","v":false},{"$f":"Find_Month(SZ$35,SZ$36,$F41)","v":false},{"$f":"Find_Month(TA$35,TA$36,$F41)","v":false},{"$f":"Find_Month(TB$35,TB$36,$F41)","v":false},{"$f":"Find_Month(TC$35,TC$36,$F41)","v":false},{"$f":"Find_Month(TD$35,TD$36,$F41)","v":false},{"$f":"Find_Month(TE$35,TE$36,$F41)","v":false},{"$f":"Find_Month(TF$35,TF$36,$F41)","v":false},{"$f":"Find_Month(TG$35,TG$36,$F41)","v":false},{"$f":"Find_Month(TH$35,TH$36,$F41)","v":false},{"$f":"Find_Month(TI$35,TI$36,$F41)","v":false},{"$f":"Find_Month(TJ$35,TJ$36,$F41)","v":false},{"$f":"Find_Month(TK$35,TK$36,$F41)","v":false},{"$f":"Find_Month(TL$35,TL$36,$F41)","v":false},{"$f":"Find_Month(TM$35,TM$36,$F41)","v":false},{"$f":"Find_Month(TN$35,TN$36,$F41)","v":false},{"$f":"Find_Month(TO$35,TO$36,$F41)","v":false},{"$f":"Find_Month(TP$35,TP$36,$F41)","v":false},{"$f":"Find_Month(TQ$35,TQ$36,$F41)","v":false},{"$f":"Find_Month(TR$35,TR$36,$F41)","v":false},{"$f":"Find_Month(TS$35,TS$36,$F41)","v":false},{"$f":"Find_Month(TT$35,TT$36,$F41)","v":false},{"$f":"Find_Month(TU$35,TU$36,$F41)","v":false},{"$f":"Find_Month(TV$35,TV$36,$F41)","v":false},{"$f":"Find_Month(TW$35,TW$36,$F41)","v":false},{"$f":"Find_Month(TX$35,TX$36,$F41)","v":false},{"$f":"Find_Month(TY$35,TY$36,$F41)","v":false}]
[null,null,null,null,null,4,301.36298538011715,9.4021315941086259E-2,null,{"$f":"Find_Month(J$35,J$36,$F42)","v":true},{"$f":"Find_Month(K$35,K$36,$F42)","v":true},{"$f":"Find_Month(L$35,L$36,$F42)","v":true},{"$f":"Find_Month(M$35,M$36,$F42)","v":true},{"$f":"Find_Month(N$35,N$36,$F42)","v":true},{"$f":"Find_Month(O$35,O$36,$F42)","v":true},{"$f":"Find_Month(P$35,P$36,$F42)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F42)","v":true},{"$f":"Find_Month(R$35,R$36,$F42)","v":true},{"$f":"Find_Month(S$35,S$36,$F42)","v":true},{"$f":"Find_Month(T$35,T$36,$F42)","v":true},{"$f":"Find_Month(U$35,U$36,$F42)","v":true},{"$f":"Find_Month(V$35,V$36,$F42)","v":true},{"$f":"Find_Month(W$35,W$36,$F42)","v":true},{"$f":"Find_Month(X$35,X$36,$F42)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F42)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F42)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F42)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F42)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F42)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F42)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F42)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F42)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F42)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F42)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F42)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F42)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F42)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F42)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F42)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F42)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F42)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F42)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F42)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F42)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F42)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F42)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F42)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F42)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F42)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F42)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F42)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F42)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F42)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F42)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F42)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F42)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F42)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F42)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F42)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F42)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F42)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F42)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F42)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F42)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F42)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F42)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F42)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F42)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F42)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F42)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F42)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F42)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F42)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F42)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F42)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F42)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F42)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F42)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F42)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F42)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F42)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F42)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F42)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F42)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F42)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F42)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F42)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F42)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F42)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F42)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F42)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F42)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F42)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F42)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F42)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F42)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F42)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F42)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F42)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F42)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F42)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F42)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F42)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F42)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F42)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F42)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F42)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F42)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F42)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F42)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F42)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F42)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F42)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F42)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F42)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F42)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F42)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F42)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F42)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F42)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F42)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F42)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F42)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F42)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F42)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F42)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F42)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F42)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F42)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F42)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F42)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F42)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F42)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F42)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F42)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F42)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F42)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F42)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F42)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F42)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F42)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F42)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F42)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F42)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F42)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F42)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F42)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F42)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F42)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F42)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F42)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F42)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F42)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F42)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F42)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F42)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F42)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F42)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F42)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F42)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F42)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F42)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F42)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F42)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F42)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F42)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F42)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F42)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F42)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F42)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F42)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F42)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F42)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F42)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F42)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F42)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F42)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F42)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F42)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F42)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F42)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F42)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F42)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F42)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F42)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F42)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F42)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F42)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F42)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F42)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F42)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F42)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F42)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F42)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F42)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F42)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F42)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F42)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F42)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F42)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F42)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F42)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F42)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F42)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F42)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F42)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F42)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F42)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F42)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F42)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F42)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F42)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F42)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F42)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F42)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F42)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F42)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F42)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F42)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F42)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F42)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F42)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F42)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F42)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F42)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F42)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F42)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F42)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F42)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F42)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F42)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F42)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F42)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F42)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F42)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F42)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F42)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F42)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F42)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F42)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F42)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F42)","v":true},{"$f":"Find_Month(II$35,II$36,$F42)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F42)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F42)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F42)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F42)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F42)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F42)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F42)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F42)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F42)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F42)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F42)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F42)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F42)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F42)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F42)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F42)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F42)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F42)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F42)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F42)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F42)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F42)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F42)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F42)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F42)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F42)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F42)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F42)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F42)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F42)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F42)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F42)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F42)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F42)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F42)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F42)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F42)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F42)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F42)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F42)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F42)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F42)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F42)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F42)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F42)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F42)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F42)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F42)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F42)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F42)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F42)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F42)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F42)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F42)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F42)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F42)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F42)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F42)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F42)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F42)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F42)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F42)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F42)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F42)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F42)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F42)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F42)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F42)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F42)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F42)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F42)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F42)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F42)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F42)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F42)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F42)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F42)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F42)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F42)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F42)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F42)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F42)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F42)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F42)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F42)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F42)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F42)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F42)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F42)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F42)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F42)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F42)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F42)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F42)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F42)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F42)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F42)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F42)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F42)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F42)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F42)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F42)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F42)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F42)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F42)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F42)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F42)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F42)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F42)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F42)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F42)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F42)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F42)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F42)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F42)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F42)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F42)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F42)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F42)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F42)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F42)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F42)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F42)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F42)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F42)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F42)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F42)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F42)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F42)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F42)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F42)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F42)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F42)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F42)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F42)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F42)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F42)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F42)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F42)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F42)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F42)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F42)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F42)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F42)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F42)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F42)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F42)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F42)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F42)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F42)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F42)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F42)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F42)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F42)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F42)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F42)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F42)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F42)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F42)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F42)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F42)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F42)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F42)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F42)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F42)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F42)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F42)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F42)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F42)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F42)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F42)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F42)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F42)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F42)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F42)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F42)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F42)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F42)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F42)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F42)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F42)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F42)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F42)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F42)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F42)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F42)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F42)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F42)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F42)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F42)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F42)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F42)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F42)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F42)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F42)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F42)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F42)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F42)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F42)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F42)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F42)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F42)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F42)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F42)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F42)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F42)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F42)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F42)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F42)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F42)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F42)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F42)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F42)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F42)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F42)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F42)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F42)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F42)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F42)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F42)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F42)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F42)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F42)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F42)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F42)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F42)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F42)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F42)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F42)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F42)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F42)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F42)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F42)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F42)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F42)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F42)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F42)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F42)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F42)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F42)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F42)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F42)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F42)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F42)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F42)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F42)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F42)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F42)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F42)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F42)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F42)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F42)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F42)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F42)","v":false},{"$f":"Find_Month(SD$35,SD$36,$F42)","v":false},{"$f":"Find_Month(SE$35,SE$36,$F42)","v":false},{"$f":"Find_Month(SF$35,SF$36,$F42)","v":false},{"$f":"Find_Month(SG$35,SG$36,$F42)","v":false},{"$f":"Find_Month(SH$35,SH$36,$F42)","v":false},{"$f":"Find_Month(SI$35,SI$36,$F42)","v":false},{"$f":"Find_Month(SJ$35,SJ$36,$F42)","v":false},{"$f":"Find_Month(SK$35,SK$36,$F42)","v":false},{"$f":"Find_Month(SL$35,SL$36,$F42)","v":false},{"$f":"Find_Month(SM$35,SM$36,$F42)","v":false},{"$f":"Find_Month(SN$35,SN$36,$F42)","v":false},{"$f":"Find_Month(SO$35,SO$36,$F42)","v":false},{"$f":"Find_Month(SP$35,SP$36,$F42)","v":false},{"$f":"Find_Month(SQ$35,SQ$36,$F42)","v":false},{"$f":"Find_Month(SR$35,SR$36,$F42)","v":false},{"$f":"Find_Month(SS$35,SS$36,$F42)","v":false},{"$f":"Find_Month(ST$35,ST$36,$F42)","v":false},{"$f":"Find_Month(SU$35,SU$36,$F42)","v":false},{"$f":"Find_Month(SV$35,SV$36,$F42)","v":false},{"$f":"Find_Month(SW$35,SW$36,$F42)","v":false},{"$f":"Find_Month(SX$35,SX$36,$F42)","v":false},{"$f":"Find_Month(SY$35,SY$36,$F42)","v":false},{"$f":"Find_Month(SZ$35,SZ$36,$F42)","v":false},{"$f":"Find_Month(TA$35,TA$36,$F42)","v":false},{"$f":"Find_Month(TB$35,TB$36,$F42)","v":false},{"$f":"Find_Month(TC$35,TC$36,$F42)","v":false},{"$f":"Find_Month(TD$35,TD$36,$F42)","v":false},{"$f":"Find_Month(TE$35,TE$36,$F42)","v":false},{"$f":"Find_Month(TF$35,TF$36,$F42)","v":false},{"$f":"Find_Month(TG$35,TG$36,$F42)","v":false},{"$f":"Find_Month(TH$35,TH$36,$F42)","v":false},{"$f":"Find_Month(TI$35,TI$36,$F42)","v":false},{"$f":"Find_Month(TJ$35,TJ$36,$F42)","v":false},{"$f":"Find_Month(TK$35,TK$36,$F42)","v":false},{"$f":"Find_Month(TL$35,TL$36,$F42)","v":false},{"$f":"Find_Month(TM$35,TM$36,$F42)","v":false},{"$f":"Find_Month(TN$35,TN$36,$F42)","v":false},{"$f":"Find_Month(TO$35,TO$36,$F42)","v":false},{"$f":"Find_Month(TP$35,TP$36,$F42)","v":false},{"$f":"Find_Month(TQ$35,TQ$36,$F42)","v":false},{"$f":"Find_Month(TR$35,TR$36,$F42)","v":false},{"$f":"Find_Month(TS$35,TS$36,$F42)","v":false},{"$f":"Find_Month(TT$35,TT$36,$F42)","v":false},{"$f":"Find_Month(TU$35,TU$36,$F42)","v":false},{"$f":"Find_Month(TV$35,TV$36,$F42)","v":false},{"$f":"Find_Month(TW$35,TW$36,$F42)","v":false},{"$f":"Find_Month(TX$35,TX$36,$F42)","v":false},{"$f":"Find_Month(TY$35,TY$36,$F42)","v":false}]
[null,null,null,null,null,5,284.79110710243322,8.8851106330512949E-2,null,{"$f":"Find_Month(J$35,J$36,$F43)","v":true},{"$f":"Find_Month(K$35,K$36,$F43)","v":true},{"$f":"Find_Month(L$35,L$36,$F43)","v":true},{"$f":"Find_Month(M$35,M$36,$F43)","v":true},{"$f":"Find_Month(N$35,N$36,$F43)","v":true},{"$f":"Find_Month(O$35,O$36,$F43)","v":true},{"$f":"Find_Month(P$35,P$36,$F43)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F43)","v":true},{"$f":"Find_Month(R$35,R$36,$F43)","v":true},{"$f":"Find_Month(S$35,S$36,$F43)","v":true},{"$f":"Find_Month(T$35,T$36,$F43)","v":true},{"$f":"Find_Month(U$35,U$36,$F43)","v":true},{"$f":"Find_Month(V$35,V$36,$F43)","v":true},{"$f":"Find_Month(W$35,W$36,$F43)","v":true},{"$f":"Find_Month(X$35,X$36,$F43)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F43)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F43)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F43)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F43)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F43)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F43)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F43)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F43)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F43)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F43)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F43)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F43)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F43)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F43)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F43)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F43)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F43)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F43)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F43)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F43)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F43)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F43)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F43)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F43)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F43)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F43)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F43)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F43)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F43)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F43)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F43)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F43)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F43)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F43)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F43)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F43)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F43)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F43)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F43)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F43)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F43)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F43)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F43)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F43)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F43)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F43)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F43)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F43)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F43)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F43)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F43)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F43)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F43)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F43)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F43)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F43)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F43)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F43)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F43)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F43)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F43)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F43)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F43)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F43)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F43)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F43)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F43)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F43)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F43)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F43)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F43)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F43)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F43)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F43)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F43)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F43)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F43)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F43)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F43)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F43)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F43)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F43)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F43)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F43)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F43)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F43)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F43)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F43)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F43)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F43)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F43)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F43)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F43)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F43)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F43)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F43)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F43)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F43)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F43)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F43)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F43)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F43)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F43)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F43)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F43)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F43)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F43)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F43)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F43)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F43)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F43)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F43)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F43)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F43)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F43)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F43)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F43)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F43)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F43)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F43)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F43)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F43)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F43)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F43)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F43)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F43)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F43)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F43)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F43)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F43)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F43)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F43)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F43)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F43)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F43)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F43)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F43)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F43)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F43)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F43)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F43)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F43)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F43)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F43)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F43)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F43)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F43)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F43)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F43)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F43)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F43)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F43)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F43)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F43)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F43)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F43)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F43)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F43)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F43)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F43)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F43)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F43)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F43)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F43)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F43)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F43)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F43)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F43)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F43)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F43)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F43)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F43)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F43)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F43)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F43)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F43)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F43)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F43)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F43)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F43)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F43)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F43)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F43)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F43)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F43)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F43)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F43)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F43)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F43)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F43)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F43)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F43)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F43)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F43)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F43)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F43)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F43)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F43)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F43)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F43)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F43)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F43)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F43)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F43)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F43)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F43)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F43)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F43)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F43)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F43)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F43)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F43)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F43)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F43)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F43)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F43)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F43)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F43)","v":true},{"$f":"Find_Month(II$35,II$36,$F43)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F43)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F43)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F43)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F43)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F43)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F43)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F43)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F43)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F43)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F43)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F43)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F43)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F43)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F43)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F43)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F43)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F43)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F43)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F43)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F43)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F43)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F43)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F43)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F43)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F43)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F43)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F43)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F43)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F43)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F43)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F43)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F43)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F43)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F43)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F43)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F43)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F43)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F43)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F43)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F43)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F43)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F43)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F43)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F43)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F43)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F43)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F43)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F43)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F43)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F43)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F43)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F43)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F43)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F43)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F43)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F43)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F43)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F43)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F43)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F43)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F43)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F43)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F43)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F43)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F43)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F43)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F43)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F43)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F43)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F43)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F43)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F43)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F43)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F43)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F43)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F43)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F43)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F43)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F43)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F43)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F43)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F43)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F43)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F43)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F43)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F43)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F43)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F43)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F43)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F43)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F43)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F43)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F43)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F43)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F43)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F43)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F43)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F43)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F43)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F43)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F43)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F43)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F43)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F43)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F43)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F43)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F43)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F43)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F43)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F43)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F43)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F43)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F43)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F43)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F43)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F43)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F43)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F43)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F43)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F43)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F43)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F43)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F43)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F43)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F43)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F43)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F43)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F43)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F43)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F43)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F43)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F43)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F43)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F43)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F43)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F43)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F43)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F43)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F43)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F43)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F43)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F43)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F43)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F43)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F43)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F43)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F43)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F43)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F43)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F43)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F43)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F43)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F43)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F43)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F43)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F43)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F43)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F43)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F43)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F43)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F43)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F43)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F43)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F43)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F43)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F43)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F43)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F43)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F43)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F43)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F43)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F43)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F43)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F43)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F43)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F43)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F43)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F43)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F43)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F43)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F43)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F43)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F43)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F43)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F43)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F43)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F43)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F43)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F43)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F43)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F43)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F43)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F43)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F43)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F43)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F43)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F43)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F43)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F43)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F43)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F43)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F43)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F43)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F43)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F43)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F43)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F43)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F43)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F43)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F43)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F43)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F43)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F43)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F43)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F43)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F43)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F43)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F43)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F43)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F43)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F43)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F43)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F43)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F43)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F43)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F43)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F43)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F43)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F43)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F43)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F43)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F43)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F43)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F43)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F43)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F43)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F43)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F43)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F43)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F43)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F43)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F43)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F43)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F43)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F43)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F43)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F43)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F43)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F43)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F43)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F43)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F43)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F43)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F43)","v":false},{"$f":"Find_Month(SD$35,SD$36,$F43)","v":false},{"$f":"Find_Month(SE$35,SE$36,$F43)","v":false},{"$f":"Find_Month(SF$35,SF$36,$F43)","v":false},{"$f":"Find_Month(SG$35,SG$36,$F43)","v":false},{"$f":"Find_Month(SH$35,SH$36,$F43)","v":false},{"$f":"Find_Month(SI$35,SI$36,$F43)","v":false},{"$f":"Find_Month(SJ$35,SJ$36,$F43)","v":false},{"$f":"Find_Month(SK$35,SK$36,$F43)","v":false},{"$f":"Find_Month(SL$35,SL$36,$F43)","v":false},{"$f":"Find_Month(SM$35,SM$36,$F43)","v":false},{"$f":"Find_Month(SN$35,SN$36,$F43)","v":false},{"$f":"Find_Month(SO$35,SO$36,$F43)","v":false},{"$f":"Find_Month(SP$35,SP$36,$F43)","v":false},{"$f":"Find_Month(SQ$35,SQ$36,$F43)","v":false},{"$f":"Find_Month(SR$35,SR$36,$F43)","v":false},{"$f":"Find_Month(SS$35,SS$36,$F43)","v":false},{"$f":"Find_Month(ST$35,ST$36,$F43)","v":false},{"$f":"Find_Month(SU$35,SU$36,$F43)","v":false},{"$f":"Find_Month(SV$35,SV$36,$F43)","v":false},{"$f":"Find_Month(SW$35,SW$36,$F43)","v":false},{"$f":"Find_Month(SX$35,SX$36,$F43)","v":false},{"$f":"Find_Month(SY$35,SY$36,$F43)","v":false},{"$f":"Find_Month(SZ$35,SZ$36,$F43)","v":false},{"$f":"Find_Month(TA$35,TA$36,$F43)","v":false},{"$f":"Find_Month(TB$35,TB$36,$F43)","v":false},{"$f":"Find_Month(TC$35,TC$36,$F43)","v":false},{"$f":"Find_Month(TD$35,TD$36,$F43)","v":false},{"$f":"Find_Month(TE$35,TE$36,$F43)","v":false},{"$f":"Find_Month(TF$35,TF$36,$F43)","v":false},{"$f":"Find_Month(TG$35,TG$36,$F43)","v":false},{"$f":"Find_Month(TH$35,TH$36,$F43)","v":false},{"$f":"Find_Month(TI$35,TI$36,$F43)","v":false},{"$f":"Find_Month(TJ$35,TJ$36,$F43)","v":false},{"$f":"Find_Month(TK$35,TK$36,$F43)","v":false},{"$f":"Find_Month(TL$35,TL$36,$F43)","v":false},{"$f":"Find_Month(TM$35,TM$36,$F43)","v":false},{"$f":"Find_Month(TN$35,TN$36,$F43)","v":false},{"$f":"Find_Month(TO$35,TO$36,$F43)","v":false},{"$f":"Find_Month(TP$35,TP$36,$F43)","v":false},{"$f":"Find_Month(TQ$35,TQ$36,$F43)","v":false},{"$f":"Find_Month(TR$35,TR$36,$F43)","v":false},{"$f":"Find_Month(TS$35,TS$36,$F43)","v":false},{"$f":"Find_Month(TT$35,TT$36,$F43)","v":false},{"$f":"Find_Month(TU$35,TU$36,$F43)","v":false},{"$f":"Find_Month(TV$35,TV$36,$F43)","v":false},{"$f":"Find_Month(TW$35,TW$36,$F43)","v":false},{"$f":"Find_Month(TX$35,TX$36,$F43)","v":false},{"$f":"Find_Month(TY$35,TY$36,$F43)","v":false}]
[null,null,null,null,null,6,252.92331725146215,7.8908772058296203E-2,null,{"$f":"Find_Month(J$35,J$36,$F44)","v":true},{"$f":"Find_Month(K$35,K$36,$F44)","v":true},{"$f":"Find_Month(L$35,L$36,$F44)","v":true},{"$f":"Find_Month(M$35,M$36,$F44)","v":true},{"$f":"Find_Month(N$35,N$36,$F44)","v":true},{"$f":"Find_Month(O$35,O$36,$F44)","v":true},{"$f":"Find_Month(P$35,P$36,$F44)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F44)","v":true},{"$f":"Find_Month(R$35,R$36,$F44)","v":true},{"$f":"Find_Month(S$35,S$36,$F44)","v":true},{"$f":"Find_Month(T$35,T$36,$F44)","v":true},{"$f":"Find_Month(U$35,U$36,$F44)","v":true},{"$f":"Find_Month(V$35,V$36,$F44)","v":true},{"$f":"Find_Month(W$35,W$36,$F44)","v":true},{"$f":"Find_Month(X$35,X$36,$F44)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F44)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F44)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F44)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F44)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F44)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F44)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F44)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F44)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F44)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F44)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F44)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F44)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F44)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F44)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F44)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F44)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F44)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F44)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F44)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F44)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F44)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F44)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F44)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F44)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F44)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F44)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F44)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F44)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F44)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F44)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F44)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F44)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F44)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F44)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F44)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F44)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F44)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F44)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F44)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F44)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F44)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F44)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F44)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F44)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F44)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F44)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F44)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F44)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F44)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F44)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F44)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F44)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F44)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F44)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F44)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F44)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F44)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F44)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F44)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F44)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F44)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F44)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F44)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F44)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F44)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F44)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F44)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F44)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F44)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F44)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F44)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F44)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F44)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F44)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F44)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F44)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F44)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F44)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F44)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F44)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F44)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F44)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F44)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F44)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F44)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F44)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F44)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F44)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F44)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F44)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F44)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F44)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F44)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F44)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F44)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F44)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F44)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F44)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F44)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F44)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F44)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F44)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F44)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F44)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F44)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F44)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F44)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F44)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F44)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F44)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F44)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F44)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F44)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F44)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F44)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F44)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F44)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F44)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F44)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F44)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F44)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F44)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F44)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F44)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F44)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F44)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F44)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F44)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F44)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F44)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F44)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F44)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F44)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F44)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F44)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F44)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F44)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F44)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F44)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F44)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F44)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F44)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F44)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F44)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F44)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F44)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F44)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F44)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F44)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F44)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F44)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F44)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F44)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F44)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F44)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F44)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F44)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F44)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F44)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F44)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F44)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F44)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F44)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F44)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F44)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F44)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F44)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F44)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F44)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F44)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F44)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F44)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F44)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F44)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F44)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F44)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F44)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F44)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F44)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F44)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F44)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F44)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F44)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F44)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F44)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F44)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F44)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F44)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F44)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F44)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F44)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F44)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F44)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F44)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F44)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F44)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F44)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F44)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F44)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F44)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F44)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F44)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F44)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F44)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F44)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F44)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F44)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F44)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F44)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F44)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F44)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F44)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F44)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F44)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F44)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F44)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F44)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F44)","v":true},{"$f":"Find_Month(II$35,II$36,$F44)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F44)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F44)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F44)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F44)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F44)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F44)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F44)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F44)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F44)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F44)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F44)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F44)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F44)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F44)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F44)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F44)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F44)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F44)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F44)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F44)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F44)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F44)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F44)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F44)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F44)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F44)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F44)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F44)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F44)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F44)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F44)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F44)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F44)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F44)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F44)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F44)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F44)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F44)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F44)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F44)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F44)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F44)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F44)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F44)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F44)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F44)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F44)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F44)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F44)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F44)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F44)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F44)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F44)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F44)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F44)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F44)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F44)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F44)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F44)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F44)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F44)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F44)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F44)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F44)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F44)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F44)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F44)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F44)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F44)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F44)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F44)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F44)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F44)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F44)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F44)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F44)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F44)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F44)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F44)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F44)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F44)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F44)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F44)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F44)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F44)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F44)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F44)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F44)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F44)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F44)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F44)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F44)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F44)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F44)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F44)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F44)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F44)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F44)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F44)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F44)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F44)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F44)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F44)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F44)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F44)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F44)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F44)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F44)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F44)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F44)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F44)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F44)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F44)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F44)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F44)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F44)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F44)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F44)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F44)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F44)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F44)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F44)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F44)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F44)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F44)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F44)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F44)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F44)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F44)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F44)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F44)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F44)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F44)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F44)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F44)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F44)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F44)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F44)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F44)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F44)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F44)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F44)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F44)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F44)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F44)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F44)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F44)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F44)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F44)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F44)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F44)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F44)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F44)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F44)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F44)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F44)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F44)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F44)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F44)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F44)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F44)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F44)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F44)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F44)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F44)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F44)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F44)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F44)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F44)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F44)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F44)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F44)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F44)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F44)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F44)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F44)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F44)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F44)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F44)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F44)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F44)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F44)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F44)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F44)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F44)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F44)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F44)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F44)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F44)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F44)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F44)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F44)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F44)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F44)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F44)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F44)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F44)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F44)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F44)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F44)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F44)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F44)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F44)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F44)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F44)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F44)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F44)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F44)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F44)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F44)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F44)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F44)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F44)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F44)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F44)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F44)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F44)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F44)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F44)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F44)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F44)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F44)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F44)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F44)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F44)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F44)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F44)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F44)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F44)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F44)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F44)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F44)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F44)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F44)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F44)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F44)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F44)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F44)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F44)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F44)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F44)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F44)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F44)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F44)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F44)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F44)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F44)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F44)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F44)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F44)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F44)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F44)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F44)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F44)","v":false},{"$f":"Find_Month(SD$35,SD$36,$F44)","v":false},{"$f":"Find_Month(SE$35,SE$36,$F44)","v":false},{"$f":"Find_Month(SF$35,SF$36,$F44)","v":false},{"$f":"Find_Month(SG$35,SG$36,$F44)","v":false},{"$f":"Find_Month(SH$35,SH$36,$F44)","v":false},{"$f":"Find_Month(SI$35,SI$36,$F44)","v":false},{"$f":"Find_Month(SJ$35,SJ$36,$F44)","v":false},{"$f":"Find_Month(SK$35,SK$36,$F44)","v":false},{"$f":"Find_Month(SL$35,SL$36,$F44)","v":false},{"$f":"Find_Month(SM$35,SM$36,$F44)","v":false},{"$f":"Find_Month(SN$35,SN$36,$F44)","v":false},{"$f":"Find_Month(SO$35,SO$36,$F44)","v":false},{"$f":"Find_Month(SP$35,SP$36,$F44)","v":false},{"$f":"Find_Month(SQ$35,SQ$36,$F44)","v":false},{"$f":"Find_Month(SR$35,SR$36,$F44)","v":false},{"$f":"Find_Month(SS$35,SS$36,$F44)","v":false},{"$f":"Find_Month(ST$35,ST$36,$F44)","v":false},{"$f":"Find_Month(SU$35,SU$36,$F44)","v":false},{"$f":"Find_Month(SV$35,SV$36,$F44)","v":false},{"$f":"Find_Month(SW$35,SW$36,$F44)","v":false},{"$f":"Find_Month(SX$35,SX$36,$F44)","v":false},{"$f":"Find_Month(SY$35,SY$36,$F44)","v":false},{"$f":"Find_Month(SZ$35,SZ$36,$F44)","v":false},{"$f":"Find_Month(TA$35,TA$36,$F44)","v":false},{"$f":"Find_Month(TB$35,TB$36,$F44)","v":false},{"$f":"Find_Month(TC$35,TC$36,$F44)","v":false},{"$f":"Find_Month(TD$35,TD$36,$F44)","v":false},{"$f":"Find_Month(TE$35,TE$36,$F44)","v":false},{"$f":"Find_Month(TF$35,TF$36,$F44)","v":false},{"$f":"Find_Month(TG$35,TG$36,$F44)","v":false},{"$f":"Find_Month(TH$35,TH$36,$F44)","v":false},{"$f":"Find_Month(TI$35,TI$36,$F44)","v":false},{"$f":"Find_Month(TJ$35,TJ$36,$F44)","v":false},{"$f":"Find_Month(TK$35,TK$36,$F44)","v":false},{"$f":"Find_Month(TL$35,TL$36,$F44)","v":false},{"$f":"Find_Month(TM$35,TM$36,$F44)","v":false},{"$f":"Find_Month(TN$35,TN$36,$F44)","v":false},{"$f":"Find_Month(TO$35,TO$36,$F44)","v":false},{"$f":"Find_Month(TP$35,TP$36,$F44)","v":false},{"$f":"Find_Month(TQ$35,TQ$36,$F44)","v":false},{"$f":"Find_Month(TR$35,TR$36,$F44)","v":false},{"$f":"Find_Month(TS$35,TS$36,$F44)","v":false},{"$f":"Find_Month(TT$35,TT$36,$F44)","v":false},{"$f":"Find_Month(TU$35,TU$36,$F44)","v":false},{"$f":"Find_Month(TV$35,TV$36,$F44)","v":false},{"$f":"Find_Month(TW$35,TW$36,$F44)","v":false},{"$f":"Find_Month(TX$35,TX$36,$F44)","v":false},{"$f":"Find_Month(TY$35,TY$36,$F44)","v":false}]
[null,null,null,null,null,7,219.70493704018099,6.8545071231014526E-2,null,{"$f":"Find_Month(J$35,J$36,$F45)","v":true},{"$f":"Find_Month(K$35,K$36,$F45)","v":true},{"$f":"Find_Month(L$35,L$36,$F45)","v":true},{"$f":"Find_Month(M$35,M$36,$F45)","v":true},{"$f":"Find_Month(N$35,N$36,$F45)","v":true},{"$f":"Find_Month(O$35,O$36,$F45)","v":true},{"$f":"Find_Month(P$35,P$36,$F45)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F45)","v":true},{"$f":"Find_Month(R$35,R$36,$F45)","v":true},{"$f":"Find_Month(S$35,S$36,$F45)","v":true},{"$f":"Find_Month(T$35,T$36,$F45)","v":true},{"$f":"Find_Month(U$35,U$36,$F45)","v":true},{"$f":"Find_Month(V$35,V$36,$F45)","v":true},{"$f":"Find_Month(W$35,W$36,$F45)","v":true},{"$f":"Find_Month(X$35,X$36,$F45)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F45)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F45)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F45)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F45)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F45)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F45)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F45)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F45)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F45)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F45)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F45)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F45)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F45)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F45)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F45)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F45)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F45)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F45)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F45)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F45)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F45)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F45)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F45)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F45)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F45)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F45)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F45)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F45)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F45)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F45)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F45)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F45)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F45)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F45)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F45)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F45)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F45)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F45)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F45)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F45)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F45)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F45)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F45)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F45)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F45)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F45)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F45)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F45)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F45)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F45)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F45)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F45)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F45)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F45)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F45)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F45)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F45)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F45)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F45)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F45)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F45)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F45)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F45)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F45)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F45)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F45)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F45)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F45)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F45)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F45)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F45)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F45)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F45)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F45)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F45)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F45)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F45)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F45)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F45)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F45)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F45)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F45)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F45)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F45)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F45)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F45)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F45)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F45)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F45)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F45)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F45)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F45)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F45)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F45)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F45)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F45)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F45)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F45)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F45)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F45)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F45)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F45)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F45)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F45)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F45)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F45)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F45)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F45)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F45)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F45)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F45)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F45)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F45)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F45)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F45)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F45)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F45)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F45)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F45)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F45)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F45)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F45)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F45)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F45)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F45)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F45)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F45)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F45)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F45)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F45)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F45)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F45)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F45)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F45)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F45)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F45)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F45)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F45)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F45)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F45)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F45)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F45)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F45)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F45)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F45)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F45)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F45)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F45)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F45)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F45)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F45)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F45)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F45)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F45)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F45)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F45)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F45)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F45)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F45)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F45)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F45)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F45)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F45)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F45)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F45)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F45)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F45)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F45)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F45)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F45)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F45)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F45)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F45)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F45)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F45)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F45)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F45)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F45)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F45)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F45)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F45)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F45)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F45)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F45)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F45)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F45)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F45)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F45)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F45)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F45)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F45)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F45)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F45)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F45)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F45)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F45)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F45)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F45)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F45)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F45)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F45)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F45)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F45)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F45)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F45)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F45)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F45)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F45)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F45)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F45)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F45)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F45)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F45)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F45)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F45)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F45)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F45)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F45)","v":true},{"$f":"Find_Month(II$35,II$36,$F45)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F45)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F45)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F45)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F45)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F45)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F45)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F45)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F45)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F45)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F45)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F45)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F45)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F45)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F45)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F45)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F45)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F45)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F45)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F45)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F45)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F45)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F45)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F45)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F45)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F45)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F45)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F45)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F45)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F45)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F45)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F45)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F45)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F45)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F45)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F45)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F45)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F45)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F45)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F45)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F45)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F45)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F45)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F45)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F45)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F45)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F45)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F45)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F45)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F45)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F45)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F45)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F45)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F45)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F45)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F45)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F45)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F45)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F45)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F45)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F45)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F45)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F45)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F45)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F45)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F45)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F45)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F45)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F45)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F45)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F45)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F45)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F45)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F45)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F45)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F45)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F45)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F45)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F45)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F45)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F45)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F45)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F45)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F45)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F45)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F45)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F45)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F45)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F45)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F45)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F45)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F45)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F45)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F45)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F45)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F45)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F45)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F45)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F45)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F45)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F45)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F45)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F45)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F45)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F45)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F45)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F45)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F45)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F45)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F45)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F45)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F45)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F45)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F45)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F45)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F45)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F45)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F45)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F45)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F45)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F45)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F45)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F45)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F45)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F45)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F45)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F45)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F45)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F45)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F45)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F45)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F45)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F45)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F45)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F45)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F45)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F45)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F45)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F45)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F45)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F45)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F45)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F45)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F45)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F45)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F45)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F45)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F45)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F45)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F45)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F45)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F45)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F45)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F45)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F45)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F45)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F45)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F45)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F45)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F45)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F45)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F45)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F45)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F45)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F45)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F45)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F45)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F45)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F45)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F45)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F45)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F45)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F45)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F45)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F45)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F45)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F45)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F45)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F45)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F45)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F45)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F45)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F45)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F45)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F45)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F45)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F45)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F45)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F45)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F45)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F45)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F45)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F45)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F45)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F45)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F45)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F45)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F45)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F45)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F45)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F45)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F45)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F45)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F45)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F45)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F45)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F45)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F45)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F45)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F45)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F45)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F45)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F45)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F45)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F45)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F45)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F45)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F45)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F45)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F45)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F45)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F45)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F45)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F45)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F45)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F45)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F45)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F45)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F45)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F45)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F45)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F45)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F45)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F45)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F45)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F45)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F45)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F45)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F45)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F45)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F45)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F45)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F45)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F45)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F45)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F45)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F45)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F45)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F45)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F45)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F45)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F45)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F45)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F45)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F45)","v":false},{"$f":"Find_Month(SD$35,SD$36,$F45)","v":false},{"$f":"Find_Month(SE$35,SE$36,$F45)","v":false},{"$f":"Find_Month(SF$35,SF$36,$F45)","v":false},{"$f":"Find_Month(SG$35,SG$36,$F45)","v":false},{"$f":"Find_Month(SH$35,SH$36,$F45)","v":false},{"$f":"Find_Month(SI$35,SI$36,$F45)","v":false},{"$f":"Find_Month(SJ$35,SJ$36,$F45)","v":false},{"$f":"Find_Month(SK$35,SK$36,$F45)","v":false},{"$f":"Find_Month(SL$35,SL$36,$F45)","v":false},{"$f":"Find_Month(SM$35,SM$36,$F45)","v":false},{"$f":"Find_Month(SN$35,SN$36,$F45)","v":false},{"$f":"Find_Month(SO$35,SO$36,$F45)","v":false},{"$f":"Find_Month(SP$35,SP$36,$F45)","v":false},{"$f":"Find_Month(SQ$35,SQ$36,$F45)","v":false},{"$f":"Find_Month(SR$35,SR$36,$F45)","v":false},{"$f":"Find_Month(SS$35,SS$36,$F45)","v":false},{"$f":"Find_Month(ST$35,ST$36,$F45)","v":false},{"$f":"Find_Month(SU$35,SU$36,$F45)","v":false},{"$f":"Find_Month(SV$35,SV$36,$F45)","v":false},{"$f":"Find_Month(SW$35,SW$36,$F45)","v":false},{"$f":"Find_Month(SX$35,SX$36,$F45)","v":false},{"$f":"Find_Month(SY$35,SY$36,$F45)","v":false},{"$f":"Find_Month(SZ$35,SZ$36,$F45)","v":false},{"$f":"Find_Month(TA$35,TA$36,$F45)","v":false},{"$f":"Find_Month(TB$35,TB$36,$F45)","v":false},{"$f":"Find_Month(TC$35,TC$36,$F45)","v":false},{"$f":"Find_Month(TD$35,TD$36,$F45)","v":false},{"$f":"Find_Month(TE$35,TE$36,$F45)","v":false},{"$f":"Find_Month(TF$35,TF$36,$F45)","v":false},{"$f":"Find_Month(TG$35,TG$36,$F45)","v":false},{"$f":"Find_Month(TH$35,TH$36,$F45)","v":false},{"$f":"Find_Month(TI$35,TI$36,$F45)","v":false},{"$f":"Find_Month(TJ$35,TJ$36,$F45)","v":false},{"$f":"Find_Month(TK$35,TK$36,$F45)","v":false},{"$f":"Find_Month(TL$35,TL$36,$F45)","v":false},{"$f":"Find_Month(TM$35,TM$36,$F45)","v":false},{"$f":"Find_Month(TN$35,TN$36,$F45)","v":false},{"$f":"Find_Month(TO$35,TO$36,$F45)","v":false},{"$f":"Find_Month(TP$35,TP$36,$F45)","v":false},{"$f":"Find_Month(TQ$35,TQ$36,$F45)","v":false},{"$f":"Find_Month(TR$35,TR$36,$F45)","v":false},{"$f":"Find_Month(TS$35,TS$36,$F45)","v":false},{"$f":"Find_Month(TT$35,TT$36,$F45)","v":false},{"$f":"Find_Month(TU$35,TU$36,$F45)","v":false},{"$f":"Find_Month(TV$35,TV$36,$F45)","v":false},{"$f":"Find_Month(TW$35,TW$36,$F45)","v":false},{"$f":"Find_Month(TX$35,TX$36,$F45)","v":false},{"$f":"Find_Month(TY$35,TY$36,$F45)","v":false}]
[null,null,null,null,null,8,217.672243208829,6.7910897300569886E-2,null,{"$f":"Find_Month(J$35,J$36,$F46)","v":true},{"$f":"Find_Month(K$35,K$36,$F46)","v":true},{"$f":"Find_Month(L$35,L$36,$F46)","v":true},{"$f":"Find_Month(M$35,M$36,$F46)","v":true},{"$f":"Find_Month(N$35,N$36,$F46)","v":true},{"$f":"Find_Month(O$35,O$36,$F46)","v":true},{"$f":"Find_Month(P$35,P$36,$F46)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F46)","v":true},{"$f":"Find_Month(R$35,R$36,$F46)","v":true},{"$f":"Find_Month(S$35,S$36,$F46)","v":true},{"$f":"Find_Month(T$35,T$36,$F46)","v":true},{"$f":"Find_Month(U$35,U$36,$F46)","v":true},{"$f":"Find_Month(V$35,V$36,$F46)","v":true},{"$f":"Find_Month(W$35,W$36,$F46)","v":true},{"$f":"Find_Month(X$35,X$36,$F46)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F46)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F46)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F46)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F46)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F46)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F46)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F46)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F46)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F46)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F46)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F46)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F46)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F46)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F46)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F46)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F46)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F46)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F46)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F46)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F46)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F46)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F46)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F46)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F46)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F46)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F46)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F46)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F46)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F46)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F46)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F46)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F46)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F46)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F46)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F46)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F46)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F46)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F46)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F46)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F46)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F46)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F46)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F46)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F46)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F46)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F46)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F46)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F46)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F46)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F46)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F46)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F46)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F46)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F46)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F46)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F46)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F46)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F46)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F46)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F46)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F46)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F46)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F46)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F46)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F46)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F46)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F46)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F46)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F46)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F46)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F46)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F46)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F46)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F46)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F46)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F46)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F46)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F46)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F46)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F46)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F46)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F46)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F46)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F46)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F46)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F46)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F46)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F46)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F46)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F46)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F46)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F46)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F46)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F46)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F46)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F46)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F46)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F46)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F46)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F46)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F46)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F46)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F46)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F46)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F46)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F46)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F46)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F46)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F46)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F46)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F46)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F46)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F46)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F46)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F46)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F46)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F46)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F46)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F46)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F46)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F46)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F46)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F46)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F46)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F46)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F46)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F46)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F46)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F46)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F46)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F46)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F46)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F46)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F46)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F46)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F46)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F46)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F46)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F46)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F46)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F46)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F46)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F46)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F46)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F46)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F46)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F46)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F46)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F46)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F46)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F46)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F46)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F46)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F46)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F46)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F46)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F46)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F46)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F46)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F46)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F46)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F46)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F46)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F46)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F46)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F46)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F46)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F46)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F46)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F46)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F46)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F46)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F46)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F46)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F46)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F46)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F46)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F46)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F46)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F46)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F46)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F46)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F46)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F46)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F46)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F46)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F46)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F46)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F46)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F46)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F46)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F46)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F46)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F46)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F46)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F46)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F46)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F46)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F46)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F46)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F46)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F46)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F46)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F46)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F46)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F46)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F46)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F46)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F46)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F46)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F46)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F46)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F46)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F46)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F46)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F46)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F46)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F46)","v":true},{"$f":"Find_Month(II$35,II$36,$F46)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F46)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F46)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F46)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F46)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F46)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F46)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F46)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F46)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F46)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F46)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F46)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F46)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F46)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F46)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F46)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F46)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F46)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F46)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F46)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F46)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F46)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F46)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F46)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F46)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F46)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F46)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F46)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F46)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F46)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F46)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F46)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F46)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F46)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F46)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F46)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F46)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F46)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F46)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F46)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F46)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F46)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F46)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F46)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F46)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F46)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F46)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F46)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F46)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F46)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F46)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F46)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F46)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F46)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F46)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F46)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F46)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F46)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F46)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F46)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F46)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F46)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F46)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F46)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F46)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F46)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F46)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F46)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F46)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F46)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F46)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F46)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F46)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F46)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F46)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F46)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F46)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F46)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F46)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F46)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F46)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F46)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F46)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F46)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F46)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F46)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F46)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F46)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F46)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F46)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F46)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F46)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F46)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F46)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F46)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F46)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F46)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F46)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F46)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F46)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F46)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F46)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F46)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F46)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F46)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F46)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F46)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F46)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F46)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F46)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F46)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F46)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F46)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F46)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F46)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F46)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F46)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F46)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F46)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F46)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F46)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F46)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F46)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F46)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F46)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F46)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F46)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F46)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F46)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F46)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F46)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F46)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F46)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F46)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F46)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F46)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F46)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F46)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F46)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F46)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F46)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F46)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F46)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F46)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F46)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F46)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F46)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F46)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F46)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F46)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F46)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F46)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F46)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F46)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F46)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F46)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F46)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F46)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F46)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F46)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F46)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F46)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F46)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F46)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F46)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F46)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F46)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F46)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F46)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F46)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F46)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F46)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F46)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F46)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F46)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F46)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F46)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F46)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F46)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F46)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F46)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F46)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F46)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F46)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F46)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F46)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F46)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F46)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F46)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F46)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F46)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F46)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F46)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F46)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F46)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F46)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F46)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F46)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F46)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F46)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F46)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F46)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F46)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F46)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F46)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F46)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F46)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F46)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F46)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F46)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F46)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F46)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F46)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F46)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F46)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F46)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F46)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F46)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F46)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F46)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F46)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F46)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F46)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F46)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F46)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F46)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F46)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F46)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F46)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F46)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F46)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F46)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F46)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F46)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F46)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F46)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F46)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F46)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F46)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F46)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F46)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F46)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F46)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F46)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F46)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F46)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F46)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F46)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F46)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F46)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F46)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F46)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F46)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F46)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F46)","v":false},{"$f":"Find_Month(SD$35,SD$36,$F46)","v":false},{"$f":"Find_Month(SE$35,SE$36,$F46)","v":false},{"$f":"Find_Month(SF$35,SF$36,$F46)","v":false},{"$f":"Find_Month(SG$35,SG$36,$F46)","v":false},{"$f":"Find_Month(SH$35,SH$36,$F46)","v":false},{"$f":"Find_Month(SI$35,SI$36,$F46)","v":false},{"$f":"Find_Month(SJ$35,SJ$36,$F46)","v":false},{"$f":"Find_Month(SK$35,SK$36,$F46)","v":false},{"$f":"Find_Month(SL$35,SL$36,$F46)","v":false},{"$f":"Find_Month(SM$35,SM$36,$F46)","v":false},{"$f":"Find_Month(SN$35,SN$36,$F46)","v":false},{"$f":"Find_Month(SO$35,SO$36,$F46)","v":false},{"$f":"Find_Month(SP$35,SP$36,$F46)","v":false},{"$f":"Find_Month(SQ$35,SQ$36,$F46)","v":false},{"$f":"Find_Month(SR$35,SR$36,$F46)","v":false},{"$f":"Find_Month(SS$35,SS$36,$F46)","v":false},{"$f":"Find_Month(ST$35,ST$36,$F46)","v":false},{"$f":"Find_Month(SU$35,SU$36,$F46)","v":false},{"$f":"Find_Month(SV$35,SV$36,$F46)","v":false},{"$f":"Find_Month(SW$35,SW$36,$F46)","v":false},{"$f":"Find_Month(SX$35,SX$36,$F46)","v":false},{"$f":"Find_Month(SY$35,SY$36,$F46)","v":false},{"$f":"Find_Month(SZ$35,SZ$36,$F46)","v":false},{"$f":"Find_Month(TA$35,TA$36,$F46)","v":false},{"$f":"Find_Month(TB$35,TB$36,$F46)","v":false},{"$f":"Find_Month(TC$35,TC$36,$F46)","v":false},{"$f":"Find_Month(TD$35,TD$36,$F46)","v":false},{"$f":"Find_Month(TE$35,TE$36,$F46)","v":false},{"$f":"Find_Month(TF$35,TF$36,$F46)","v":false},{"$f":"Find_Month(TG$35,TG$36,$F46)","v":false},{"$f":"Find_Month(TH$35,TH$36,$F46)","v":false},{"$f":"Find_Month(TI$35,TI$36,$F46)","v":false},{"$f":"Find_Month(TJ$35,TJ$36,$F46)","v":false},{"$f":"Find_Month(TK$35,TK$36,$F46)","v":false},{"$f":"Find_Month(TL$35,TL$36,$F46)","v":false},{"$f":"Find_Month(TM$35,TM$36,$F46)","v":false},{"$f":"Find_Month(TN$35,TN$36,$F46)","v":false},{"$f":"Find_Month(TO$35,TO$36,$F46)","v":false},{"$f":"Find_Month(TP$35,TP$36,$F46)","v":false},{"$f":"Find_Month(TQ$35,TQ$36,$F46)","v":false},{"$f":"Find_Month(TR$35,TR$36,$F46)","v":false},{"$f":"Find_Month(TS$35,TS$36,$F46)","v":false},{"$f":"Find_Month(TT$35,TT$36,$F46)","v":false},{"$f":"Find_Month(TU$35,TU$36,$F46)","v":false},{"$f":"Find_Month(TV$35,TV$36,$F46)","v":false},{"$f":"Find_Month(TW$35,TW$36,$F46)","v":false},{"$f":"Find_Month(TX$35,TX$36,$F46)","v":false},{"$f":"Find_Month(TY$35,TY$36,$F46)","v":false}]
[null,null,null,null,null,9,249.12879824561375,7.7724931681073597E-2,null,{"$f":"Find_Month(J$35,J$36,$F47)","v":true},{"$f":"Find_Month(K$35,K$36,$F47)","v":true},{"$f":"Find_Month(L$35,L$36,$F47)","v":true},{"$f":"Find_Month(M$35,M$36,$F47)","v":true},{"$f":"Find_Month(N$35,N$36,$F47)","v":true},{"$f":"Find_Month(O$35,O$36,$F47)","v":true},{"$f":"Find_Month(P$35,P$36,$F47)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F47)","v":true},{"$f":"Find_Month(R$35,R$36,$F47)","v":true},{"$f":"Find_Month(S$35,S$36,$F47)","v":true},{"$f":"Find_Month(T$35,T$36,$F47)","v":true},{"$f":"Find_Month(U$35,U$36,$F47)","v":true},{"$f":"Find_Month(V$35,V$36,$F47)","v":true},{"$f":"Find_Month(W$35,W$36,$F47)","v":true},{"$f":"Find_Month(X$35,X$36,$F47)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F47)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F47)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F47)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F47)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F47)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F47)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F47)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F47)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F47)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F47)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F47)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F47)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F47)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F47)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F47)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F47)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F47)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F47)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F47)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F47)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F47)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F47)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F47)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F47)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F47)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F47)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F47)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F47)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F47)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F47)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F47)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F47)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F47)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F47)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F47)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F47)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F47)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F47)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F47)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F47)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F47)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F47)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F47)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F47)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F47)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F47)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F47)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F47)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F47)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F47)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F47)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F47)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F47)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F47)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F47)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F47)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F47)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F47)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F47)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F47)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F47)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F47)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F47)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F47)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F47)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F47)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F47)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F47)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F47)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F47)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F47)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F47)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F47)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F47)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F47)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F47)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F47)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F47)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F47)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F47)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F47)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F47)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F47)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F47)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F47)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F47)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F47)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F47)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F47)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F47)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F47)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F47)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F47)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F47)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F47)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F47)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F47)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F47)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F47)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F47)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F47)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F47)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F47)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F47)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F47)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F47)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F47)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F47)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F47)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F47)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F47)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F47)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F47)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F47)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F47)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F47)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F47)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F47)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F47)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F47)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F47)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F47)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F47)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F47)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F47)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F47)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F47)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F47)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F47)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F47)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F47)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F47)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F47)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F47)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F47)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F47)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F47)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F47)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F47)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F47)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F47)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F47)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F47)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F47)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F47)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F47)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F47)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F47)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F47)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F47)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F47)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F47)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F47)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F47)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F47)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F47)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F47)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F47)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F47)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F47)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F47)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F47)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F47)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F47)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F47)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F47)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F47)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F47)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F47)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F47)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F47)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F47)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F47)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F47)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F47)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F47)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F47)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F47)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F47)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F47)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F47)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F47)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F47)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F47)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F47)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F47)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F47)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F47)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F47)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F47)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F47)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F47)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F47)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F47)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F47)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F47)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F47)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F47)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F47)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F47)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F47)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F47)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F47)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F47)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F47)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F47)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F47)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F47)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F47)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F47)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F47)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F47)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F47)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F47)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F47)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F47)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F47)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F47)","v":true},{"$f":"Find_Month(II$35,II$36,$F47)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F47)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F47)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F47)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F47)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F47)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F47)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F47)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F47)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F47)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F47)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F47)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F47)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F47)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F47)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F47)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F47)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F47)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F47)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F47)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F47)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F47)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F47)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F47)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F47)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F47)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F47)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F47)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F47)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F47)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F47)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F47)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F47)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F47)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F47)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F47)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F47)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F47)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F47)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F47)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F47)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F47)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F47)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F47)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F47)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F47)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F47)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F47)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F47)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F47)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F47)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F47)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F47)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F47)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F47)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F47)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F47)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F47)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F47)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F47)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F47)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F47)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F47)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F47)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F47)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F47)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F47)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F47)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F47)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F47)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F47)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F47)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F47)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F47)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F47)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F47)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F47)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F47)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F47)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F47)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F47)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F47)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F47)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F47)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F47)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F47)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F47)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F47)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F47)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F47)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F47)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F47)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F47)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F47)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F47)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F47)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F47)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F47)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F47)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F47)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F47)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F47)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F47)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F47)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F47)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F47)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F47)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F47)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F47)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F47)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F47)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F47)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F47)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F47)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F47)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F47)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F47)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F47)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F47)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F47)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F47)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F47)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F47)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F47)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F47)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F47)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F47)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F47)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F47)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F47)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F47)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F47)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F47)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F47)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F47)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F47)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F47)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F47)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F47)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F47)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F47)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F47)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F47)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F47)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F47)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F47)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F47)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F47)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F47)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F47)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F47)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F47)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F47)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F47)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F47)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F47)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F47)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F47)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F47)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F47)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F47)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F47)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F47)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F47)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F47)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F47)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F47)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F47)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F47)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F47)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F47)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F47)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F47)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F47)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F47)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F47)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F47)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F47)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F47)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F47)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F47)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F47)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F47)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F47)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F47)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F47)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F47)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F47)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F47)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F47)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F47)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F47)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F47)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F47)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F47)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F47)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F47)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F47)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F47)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F47)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F47)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F47)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F47)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F47)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F47)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F47)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F47)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F47)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F47)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F47)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F47)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F47)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F47)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F47)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F47)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F47)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F47)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F47)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F47)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F47)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F47)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F47)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F47)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F47)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F47)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F47)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F47)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F47)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F47)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F47)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F47)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F47)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F47)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F47)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F47)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F47)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F47)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F47)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F47)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F47)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F47)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F47)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F47)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F47)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F47)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F47)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F47)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F47)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F47)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F47)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F47)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F47)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F47)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F47)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F47)","v":false},{"$f":"Find_Month(SD$35,SD$36,$F47)","v":false},{"$f":"Find_Month(SE$35,SE$36,$F47)","v":false},{"$f":"Find_Month(SF$35,SF$36,$F47)","v":false},{"$f":"Find_Month(SG$35,SG$36,$F47)","v":false},{"$f":"Find_Month(SH$35,SH$36,$F47)","v":false},{"$f":"Find_Month(SI$35,SI$36,$F47)","v":false},{"$f":"Find_Month(SJ$35,SJ$36,$F47)","v":false},{"$f":"Find_Month(SK$35,SK$36,$F47)","v":false},{"$f":"Find_Month(SL$35,SL$36,$F47)","v":false},{"$f":"Find_Month(SM$35,SM$36,$F47)","v":false},{"$f":"Find_Month(SN$35,SN$36,$F47)","v":false},{"$f":"Find_Month(SO$35,SO$36,$F47)","v":false},{"$f":"Find_Month(SP$35,SP$36,$F47)","v":false},{"$f":"Find_Month(SQ$35,SQ$36,$F47)","v":false},{"$f":"Find_Month(SR$35,SR$36,$F47)","v":false},{"$f":"Find_Month(SS$35,SS$36,$F47)","v":false},{"$f":"Find_Month(ST$35,ST$36,$F47)","v":false},{"$f":"Find_Month(SU$35,SU$36,$F47)","v":false},{"$f":"Find_Month(SV$35,SV$36,$F47)","v":false},{"$f":"Find_Month(SW$35,SW$36,$F47)","v":false},{"$f":"Find_Month(SX$35,SX$36,$F47)","v":false},{"$f":"Find_Month(SY$35,SY$36,$F47)","v":false},{"$f":"Find_Month(SZ$35,SZ$36,$F47)","v":false},{"$f":"Find_Month(TA$35,TA$36,$F47)","v":false},{"$f":"Find_Month(TB$35,TB$36,$F47)","v":false},{"$f":"Find_Month(TC$35,TC$36,$F47)","v":false},{"$f":"Find_Month(TD$35,TD$36,$F47)","v":false},{"$f":"Find_Month(TE$35,TE$36,$F47)","v":false},{"$f":"Find_Month(TF$35,TF$36,$F47)","v":false},{"$f":"Find_Month(TG$35,TG$36,$F47)","v":false},{"$f":"Find_Month(TH$35,TH$36,$F47)","v":false},{"$f":"Find_Month(TI$35,TI$36,$F47)","v":false},{"$f":"Find_Month(TJ$35,TJ$36,$F47)","v":false},{"$f":"Find_Month(TK$35,TK$36,$F47)","v":false},{"$f":"Find_Month(TL$35,TL$36,$F47)","v":false},{"$f":"Find_Month(TM$35,TM$36,$F47)","v":false},{"$f":"Find_Month(TN$35,TN$36,$F47)","v":false},{"$f":"Find_Month(TO$35,TO$36,$F47)","v":false},{"$f":"Find_Month(TP$35,TP$36,$F47)","v":false},{"$f":"Find_Month(TQ$35,TQ$36,$F47)","v":false},{"$f":"Find_Month(TR$35,TR$36,$F47)","v":false},{"$f":"Find_Month(TS$35,TS$36,$F47)","v":false},{"$f":"Find_Month(TT$35,TT$36,$F47)","v":false},{"$f":"Find_Month(TU$35,TU$36,$F47)","v":false},{"$f":"Find_Month(TV$35,TV$36,$F47)","v":false},{"$f":"Find_Month(TW$35,TW$36,$F47)","v":false},{"$f":"Find_Month(TX$35,TX$36,$F47)","v":false},{"$f":"Find_Month(TY$35,TY$36,$F47)","v":false}]
[null,null,null,null,null,10,282.6408786078091,8.8180263120011884E-2,null,{"$f":"Find_Month(J$35,J$36,$F48)","v":true},{"$f":"Find_Month(K$35,K$36,$F48)","v":true},{"$f":"Find_Month(L$35,L$36,$F48)","v":true},{"$f":"Find_Month(M$35,M$36,$F48)","v":true},{"$f":"Find_Month(N$35,N$36,$F48)","v":true},{"$f":"Find_Month(O$35,O$36,$F48)","v":true},{"$f":"Find_Month(P$35,P$36,$F48)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F48)","v":true},{"$f":"Find_Month(R$35,R$36,$F48)","v":true},{"$f":"Find_Month(S$35,S$36,$F48)","v":true},{"$f":"Find_Month(T$35,T$36,$F48)","v":true},{"$f":"Find_Month(U$35,U$36,$F48)","v":true},{"$f":"Find_Month(V$35,V$36,$F48)","v":true},{"$f":"Find_Month(W$35,W$36,$F48)","v":true},{"$f":"Find_Month(X$35,X$36,$F48)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F48)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F48)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F48)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F48)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F48)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F48)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F48)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F48)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F48)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F48)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F48)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F48)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F48)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F48)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F48)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F48)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F48)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F48)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F48)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F48)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F48)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F48)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F48)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F48)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F48)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F48)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F48)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F48)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F48)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F48)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F48)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F48)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F48)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F48)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F48)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F48)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F48)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F48)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F48)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F48)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F48)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F48)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F48)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F48)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F48)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F48)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F48)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F48)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F48)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F48)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F48)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F48)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F48)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F48)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F48)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F48)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F48)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F48)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F48)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F48)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F48)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F48)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F48)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F48)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F48)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F48)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F48)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F48)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F48)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F48)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F48)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F48)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F48)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F48)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F48)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F48)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F48)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F48)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F48)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F48)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F48)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F48)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F48)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F48)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F48)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F48)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F48)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F48)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F48)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F48)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F48)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F48)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F48)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F48)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F48)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F48)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F48)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F48)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F48)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F48)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F48)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F48)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F48)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F48)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F48)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F48)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F48)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F48)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F48)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F48)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F48)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F48)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F48)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F48)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F48)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F48)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F48)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F48)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F48)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F48)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F48)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F48)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F48)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F48)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F48)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F48)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F48)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F48)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F48)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F48)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F48)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F48)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F48)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F48)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F48)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F48)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F48)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F48)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F48)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F48)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F48)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F48)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F48)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F48)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F48)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F48)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F48)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F48)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F48)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F48)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F48)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F48)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F48)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F48)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F48)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F48)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F48)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F48)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F48)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F48)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F48)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F48)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F48)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F48)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F48)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F48)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F48)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F48)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F48)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F48)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F48)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F48)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F48)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F48)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F48)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F48)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F48)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F48)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F48)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F48)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F48)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F48)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F48)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F48)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F48)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F48)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F48)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F48)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F48)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F48)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F48)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F48)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F48)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F48)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F48)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F48)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F48)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F48)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F48)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F48)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F48)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F48)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F48)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F48)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F48)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F48)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F48)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F48)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F48)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F48)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F48)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F48)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F48)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F48)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F48)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F48)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F48)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F48)","v":true},{"$f":"Find_Month(II$35,II$36,$F48)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F48)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F48)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F48)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F48)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F48)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F48)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F48)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F48)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F48)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F48)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F48)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F48)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F48)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F48)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F48)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F48)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F48)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F48)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F48)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F48)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F48)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F48)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F48)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F48)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F48)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F48)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F48)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F48)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F48)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F48)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F48)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F48)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F48)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F48)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F48)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F48)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F48)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F48)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F48)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F48)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F48)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F48)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F48)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F48)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F48)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F48)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F48)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F48)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F48)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F48)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F48)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F48)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F48)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F48)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F48)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F48)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F48)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F48)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F48)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F48)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F48)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F48)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F48)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F48)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F48)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F48)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F48)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F48)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F48)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F48)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F48)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F48)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F48)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F48)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F48)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F48)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F48)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F48)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F48)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F48)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F48)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F48)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F48)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F48)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F48)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F48)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F48)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F48)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F48)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F48)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F48)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F48)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F48)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F48)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F48)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F48)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F48)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F48)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F48)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F48)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F48)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F48)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F48)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F48)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F48)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F48)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F48)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F48)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F48)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F48)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F48)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F48)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F48)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F48)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F48)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F48)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F48)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F48)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F48)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F48)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F48)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F48)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F48)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F48)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F48)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F48)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F48)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F48)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F48)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F48)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F48)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F48)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F48)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F48)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F48)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F48)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F48)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F48)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F48)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F48)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F48)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F48)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F48)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F48)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F48)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F48)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F48)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F48)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F48)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F48)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F48)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F48)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F48)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F48)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F48)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F48)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F48)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F48)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F48)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F48)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F48)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F48)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F48)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F48)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F48)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F48)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F48)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F48)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F48)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F48)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F48)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F48)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F48)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F48)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F48)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F48)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F48)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F48)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F48)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F48)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F48)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F48)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F48)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F48)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F48)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F48)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F48)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F48)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F48)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F48)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F48)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F48)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F48)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F48)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F48)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F48)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F48)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F48)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F48)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F48)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F48)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F48)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F48)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F48)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F48)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F48)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F48)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F48)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F48)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F48)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F48)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F48)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F48)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F48)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F48)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F48)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F48)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F48)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F48)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F48)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F48)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F48)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F48)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F48)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F48)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F48)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F48)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F48)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F48)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F48)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F48)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F48)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F48)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F48)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F48)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F48)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F48)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F48)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F48)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F48)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F48)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F48)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F48)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F48)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F48)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F48)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F48)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F48)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F48)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F48)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F48)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F48)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F48)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F48)","v":false},{"$f":"Find_Month(SD$35,SD$36,$F48)","v":false},{"$f":"Find_Month(SE$35,SE$36,$F48)","v":false},{"$f":"Find_Month(SF$35,SF$36,$F48)","v":false},{"$f":"Find_Month(SG$35,SG$36,$F48)","v":false},{"$f":"Find_Month(SH$35,SH$36,$F48)","v":false},{"$f":"Find_Month(SI$35,SI$36,$F48)","v":false},{"$f":"Find_Month(SJ$35,SJ$36,$F48)","v":false},{"$f":"Find_Month(SK$35,SK$36,$F48)","v":false},{"$f":"Find_Month(SL$35,SL$36,$F48)","v":false},{"$f":"Find_Month(SM$35,SM$36,$F48)","v":false},{"$f":"Find_Month(SN$35,SN$36,$F48)","v":false},{"$f":"Find_Month(SO$35,SO$36,$F48)","v":false},{"$f":"Find_Month(SP$35,SP$36,$F48)","v":false},{"$f":"Find_Month(SQ$35,SQ$36,$F48)","v":false},{"$f":"Find_Month(SR$35,SR$36,$F48)","v":false},{"$f":"Find_Month(SS$35,SS$36,$F48)","v":false},{"$f":"Find_Month(ST$35,ST$36,$F48)","v":false},{"$f":"Find_Month(SU$35,SU$36,$F48)","v":false},{"$f":"Find_Month(SV$35,SV$36,$F48)","v":false},{"$f":"Find_Month(SW$35,SW$36,$F48)","v":false},{"$f":"Find_Month(SX$35,SX$36,$F48)","v":false},{"$f":"Find_Month(SY$35,SY$36,$F48)","v":false},{"$f":"Find_Month(SZ$35,SZ$36,$F48)","v":false},{"$f":"Find_Month(TA$35,TA$36,$F48)","v":false},{"$f":"Find_Month(TB$35,TB$36,$F48)","v":false},{"$f":"Find_Month(TC$35,TC$36,$F48)","v":false},{"$f":"Find_Month(TD$35,TD$36,$F48)","v":false},{"$f":"Find_Month(TE$35,TE$36,$F48)","v":false},{"$f":"Find_Month(TF$35,TF$36,$F48)","v":false},{"$f":"Find_Month(TG$35,TG$36,$F48)","v":false},{"$f":"Find_Month(TH$35,TH$36,$F48)","v":false},{"$f":"Find_Month(TI$35,TI$36,$F48)","v":false},{"$f":"Find_Month(TJ$35,TJ$36,$F48)","v":false},{"$f":"Find_Month(TK$35,TK$36,$F48)","v":false},{"$f":"Find_Month(TL$35,TL$36,$F48)","v":false},{"$f":"Find_Month(TM$35,TM$36,$F48)","v":false},{"$f":"Find_Month(TN$35,TN$36,$F48)","v":false},{"$f":"Find_Month(TO$35,TO$36,$F48)","v":false},{"$f":"Find_Month(TP$35,TP$36,$F48)","v":false},{"$f":"Find_Month(TQ$35,TQ$36,$F48)","v":false},{"$f":"Find_Month(TR$35,TR$36,$F48)","v":false},{"$f":"Find_Month(TS$35,TS$36,$F48)","v":false},{"$f":"Find_Month(TT$35,TT$36,$F48)","v":false},{"$f":"Find_Month(TU$35,TU$36,$F48)","v":false},{"$f":"Find_Month(TV$35,TV$36,$F48)","v":false},{"$f":"Find_Month(TW$35,TW$36,$F48)","v":false},{"$f":"Find_Month(TX$35,TX$36,$F48)","v":false},{"$f":"Find_Month(TY$35,TY$36,$F48)","v":false}]
[null,null,null,null,null,11,271.12067616959018,8.4586110401545636E-2,null,{"$f":"Find_Month(J$35,J$36,$F49)","v":true},{"$f":"Find_Month(K$35,K$36,$F49)","v":true},{"$f":"Find_Month(L$35,L$36,$F49)","v":true},{"$f":"Find_Month(M$35,M$36,$F49)","v":true},{"$f":"Find_Month(N$35,N$36,$F49)","v":true},{"$f":"Find_Month(O$35,O$36,$F49)","v":true},{"$f":"Find_Month(P$35,P$36,$F49)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F49)","v":true},{"$f":"Find_Month(R$35,R$36,$F49)","v":true},{"$f":"Find_Month(S$35,S$36,$F49)","v":true},{"$f":"Find_Month(T$35,T$36,$F49)","v":true},{"$f":"Find_Month(U$35,U$36,$F49)","v":true},{"$f":"Find_Month(V$35,V$36,$F49)","v":true},{"$f":"Find_Month(W$35,W$36,$F49)","v":true},{"$f":"Find_Month(X$35,X$36,$F49)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F49)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F49)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F49)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F49)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F49)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F49)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F49)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F49)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F49)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F49)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F49)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F49)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F49)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F49)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F49)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F49)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F49)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F49)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F49)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F49)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F49)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F49)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F49)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F49)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F49)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F49)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F49)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F49)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F49)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F49)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F49)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F49)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F49)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F49)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F49)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F49)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F49)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F49)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F49)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F49)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F49)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F49)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F49)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F49)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F49)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F49)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F49)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F49)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F49)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F49)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F49)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F49)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F49)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F49)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F49)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F49)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F49)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F49)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F49)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F49)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F49)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F49)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F49)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F49)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F49)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F49)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F49)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F49)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F49)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F49)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F49)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F49)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F49)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F49)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F49)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F49)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F49)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F49)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F49)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F49)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F49)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F49)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F49)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F49)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F49)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F49)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F49)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F49)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F49)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F49)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F49)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F49)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F49)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F49)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F49)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F49)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F49)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F49)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F49)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F49)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F49)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F49)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F49)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F49)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F49)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F49)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F49)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F49)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F49)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F49)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F49)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F49)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F49)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F49)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F49)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F49)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F49)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F49)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F49)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F49)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F49)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F49)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F49)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F49)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F49)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F49)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F49)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F49)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F49)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F49)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F49)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F49)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F49)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F49)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F49)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F49)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F49)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F49)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F49)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F49)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F49)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F49)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F49)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F49)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F49)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F49)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F49)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F49)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F49)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F49)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F49)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F49)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F49)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F49)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F49)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F49)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F49)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F49)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F49)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F49)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F49)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F49)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F49)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F49)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F49)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F49)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F49)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F49)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F49)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F49)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F49)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F49)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F49)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F49)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F49)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F49)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F49)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F49)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F49)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F49)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F49)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F49)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F49)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F49)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F49)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F49)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F49)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F49)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F49)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F49)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F49)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F49)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F49)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F49)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F49)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F49)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F49)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F49)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F49)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F49)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F49)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F49)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F49)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F49)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F49)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F49)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F49)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F49)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F49)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F49)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F49)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F49)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F49)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F49)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F49)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F49)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F49)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F49)","v":true},{"$f":"Find_Month(II$35,II$36,$F49)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F49)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F49)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F49)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F49)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F49)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F49)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F49)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F49)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F49)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F49)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F49)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F49)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F49)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F49)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F49)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F49)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F49)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F49)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F49)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F49)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F49)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F49)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F49)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F49)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F49)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F49)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F49)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F49)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F49)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F49)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F49)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F49)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F49)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F49)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F49)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F49)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F49)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F49)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F49)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F49)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F49)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F49)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F49)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F49)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F49)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F49)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F49)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F49)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F49)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F49)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F49)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F49)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F49)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F49)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F49)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F49)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F49)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F49)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F49)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F49)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F49)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F49)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F49)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F49)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F49)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F49)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F49)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F49)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F49)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F49)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F49)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F49)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F49)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F49)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F49)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F49)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F49)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F49)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F49)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F49)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F49)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F49)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F49)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F49)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F49)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F49)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F49)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F49)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F49)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F49)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F49)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F49)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F49)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F49)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F49)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F49)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F49)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F49)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F49)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F49)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F49)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F49)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F49)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F49)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F49)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F49)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F49)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F49)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F49)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F49)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F49)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F49)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F49)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F49)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F49)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F49)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F49)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F49)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F49)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F49)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F49)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F49)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F49)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F49)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F49)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F49)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F49)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F49)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F49)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F49)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F49)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F49)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F49)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F49)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F49)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F49)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F49)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F49)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F49)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F49)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F49)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F49)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F49)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F49)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F49)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F49)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F49)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F49)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F49)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F49)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F49)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F49)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F49)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F49)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F49)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F49)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F49)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F49)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F49)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F49)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F49)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F49)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F49)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F49)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F49)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F49)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F49)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F49)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F49)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F49)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F49)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F49)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F49)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F49)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F49)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F49)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F49)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F49)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F49)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F49)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F49)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F49)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F49)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F49)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F49)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F49)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F49)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F49)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F49)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F49)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F49)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F49)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F49)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F49)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F49)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F49)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F49)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F49)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F49)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F49)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F49)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F49)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F49)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F49)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F49)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F49)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F49)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F49)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F49)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F49)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F49)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F49)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F49)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F49)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F49)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F49)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F49)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F49)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F49)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F49)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F49)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F49)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F49)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F49)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F49)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F49)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F49)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F49)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F49)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F49)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F49)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F49)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F49)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F49)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F49)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F49)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F49)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F49)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F49)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F49)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F49)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F49)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F49)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F49)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F49)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F49)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F49)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F49)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F49)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F49)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F49)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F49)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F49)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F49)","v":false},{"$f":"Find_Month(SD$35,SD$36,$F49)","v":false},{"$f":"Find_Month(SE$35,SE$36,$F49)","v":false},{"$f":"Find_Month(SF$35,SF$36,$F49)","v":false},{"$f":"Find_Month(SG$35,SG$36,$F49)","v":false},{"$f":"Find_Month(SH$35,SH$36,$F49)","v":false},{"$f":"Find_Month(SI$35,SI$36,$F49)","v":false},{"$f":"Find_Month(SJ$35,SJ$36,$F49)","v":false},{"$f":"Find_Month(SK$35,SK$36,$F49)","v":false},{"$f":"Find_Month(SL$35,SL$36,$F49)","v":false},{"$f":"Find_Month(SM$35,SM$36,$F49)","v":false},{"$f":"Find_Month(SN$35,SN$36,$F49)","v":false},{"$f":"Find_Month(SO$35,SO$36,$F49)","v":false},{"$f":"Find_Month(SP$35,SP$36,$F49)","v":false},{"$f":"Find_Month(SQ$35,SQ$36,$F49)","v":false},{"$f":"Find_Month(SR$35,SR$36,$F49)","v":false},{"$f":"Find_Month(SS$35,SS$36,$F49)","v":false},{"$f":"Find_Month(ST$35,ST$36,$F49)","v":false},{"$f":"Find_Month(SU$35,SU$36,$F49)","v":false},{"$f":"Find_Month(SV$35,SV$36,$F49)","v":false},{"$f":"Find_Month(SW$35,SW$36,$F49)","v":false},{"$f":"Find_Month(SX$35,SX$36,$F49)","v":false},{"$f":"Find_Month(SY$35,SY$36,$F49)","v":false},{"$f":"Find_Month(SZ$35,SZ$36,$F49)","v":false},{"$f":"Find_Month(TA$35,TA$36,$F49)","v":false},{"$f":"Find_Month(TB$35,TB$36,$F49)","v":false},{"$f":"Find_Month(TC$35,TC$36,$F49)","v":false},{"$f":"Find_Month(TD$35,TD$36,$F49)","v":false},{"$f":"Find_Month(TE$35,TE$36,$F49)","v":false},{"$f":"Find_Month(TF$35,TF$36,$F49)","v":false},{"$f":"Find_Month(TG$35,TG$36,$F49)","v":false},{"$f":"Find_Month(TH$35,TH$36,$F49)","v":false},{"$f":"Find_Month(TI$35,TI$36,$F49)","v":false},{"$f":"Find_Month(TJ$35,TJ$36,$F49)","v":false},{"$f":"Find_Month(TK$35,TK$36,$F49)","v":false},{"$f":"Find_Month(TL$35,TL$36,$F49)","v":false},{"$f":"Find_Month(TM$35,TM$36,$F49)","v":false},{"$f":"Find_Month(TN$35,TN$36,$F49)","v":false},{"$f":"Find_Month(TO$35,TO$36,$F49)","v":false},{"$f":"Find_Month(TP$35,TP$36,$F49)","v":false},{"$f":"Find_Month(TQ$35,TQ$36,$F49)","v":false},{"$f":"Find_Month(TR$35,TR$36,$F49)","v":false},{"$f":"Find_Month(TS$35,TS$36,$F49)","v":false},{"$f":"Find_Month(TT$35,TT$36,$F49)","v":false},{"$f":"Find_Month(TU$35,TU$36,$F49)","v":false},{"$f":"Find_Month(TV$35,TV$36,$F49)","v":false},{"$f":"Find_Month(TW$35,TW$36,$F49)","v":false},{"$f":"Find_Month(TX$35,TX$36,$F49)","v":false},{"$f":"Find_Month(TY$35,TY$36,$F49)","v":false}]
[null,null,null,null,null,12,266.83596279003933,8.3249335781173397E-2,null,{"$f":"Find_Month(J$35,J$36,$F50)","v":true},{"$f":"Find_Month(K$35,K$36,$F50)","v":true},{"$f":"Find_Month(L$35,L$36,$F50)","v":true},{"$f":"Find_Month(M$35,M$36,$F50)","v":true},{"$f":"Find_Month(N$35,N$36,$F50)","v":true},{"$f":"Find_Month(O$35,O$36,$F50)","v":true},{"$f":"Find_Month(P$35,P$36,$F50)","v":true},{"$f":"Find_Month(Q$35,Q$36,$F50)","v":true},{"$f":"Find_Month(R$35,R$36,$F50)","v":true},{"$f":"Find_Month(S$35,S$36,$F50)","v":true},{"$f":"Find_Month(T$35,T$36,$F50)","v":true},{"$f":"Find_Month(U$35,U$36,$F50)","v":true},{"$f":"Find_Month(V$35,V$36,$F50)","v":true},{"$f":"Find_Month(W$35,W$36,$F50)","v":true},{"$f":"Find_Month(X$35,X$36,$F50)","v":true},{"$f":"Find_Month(Y$35,Y$36,$F50)","v":true},{"$f":"Find_Month(Z$35,Z$36,$F50)","v":true},{"$f":"Find_Month(AA$35,AA$36,$F50)","v":true},{"$f":"Find_Month(AB$35,AB$36,$F50)","v":true},{"$f":"Find_Month(AC$35,AC$36,$F50)","v":true},{"$f":"Find_Month(AD$35,AD$36,$F50)","v":true},{"$f":"Find_Month(AE$35,AE$36,$F50)","v":true},{"$f":"Find_Month(AF$35,AF$36,$F50)","v":true},{"$f":"Find_Month(AG$35,AG$36,$F50)","v":true},{"$f":"Find_Month(AH$35,AH$36,$F50)","v":true},{"$f":"Find_Month(AI$35,AI$36,$F50)","v":true},{"$f":"Find_Month(AJ$35,AJ$36,$F50)","v":true},{"$f":"Find_Month(AK$35,AK$36,$F50)","v":true},{"$f":"Find_Month(AL$35,AL$36,$F50)","v":true},{"$f":"Find_Month(AM$35,AM$36,$F50)","v":true},{"$f":"Find_Month(AN$35,AN$36,$F50)","v":true},{"$f":"Find_Month(AO$35,AO$36,$F50)","v":true},{"$f":"Find_Month(AP$35,AP$36,$F50)","v":true},{"$f":"Find_Month(AQ$35,AQ$36,$F50)","v":true},{"$f":"Find_Month(AR$35,AR$36,$F50)","v":true},{"$f":"Find_Month(AS$35,AS$36,$F50)","v":true},{"$f":"Find_Month(AT$35,AT$36,$F50)","v":true},{"$f":"Find_Month(AU$35,AU$36,$F50)","v":true},{"$f":"Find_Month(AV$35,AV$36,$F50)","v":true},{"$f":"Find_Month(AW$35,AW$36,$F50)","v":true},{"$f":"Find_Month(AX$35,AX$36,$F50)","v":true},{"$f":"Find_Month(AY$35,AY$36,$F50)","v":true},{"$f":"Find_Month(AZ$35,AZ$36,$F50)","v":true},{"$f":"Find_Month(BA$35,BA$36,$F50)","v":true},{"$f":"Find_Month(BB$35,BB$36,$F50)","v":true},{"$f":"Find_Month(BC$35,BC$36,$F50)","v":true},{"$f":"Find_Month(BD$35,BD$36,$F50)","v":true},{"$f":"Find_Month(BE$35,BE$36,$F50)","v":true},{"$f":"Find_Month(BF$35,BF$36,$F50)","v":true},{"$f":"Find_Month(BG$35,BG$36,$F50)","v":true},{"$f":"Find_Month(BH$35,BH$36,$F50)","v":true},{"$f":"Find_Month(BI$35,BI$36,$F50)","v":true},{"$f":"Find_Month(BJ$35,BJ$36,$F50)","v":true},{"$f":"Find_Month(BK$35,BK$36,$F50)","v":true},{"$f":"Find_Month(BL$35,BL$36,$F50)","v":true},{"$f":"Find_Month(BM$35,BM$36,$F50)","v":true},{"$f":"Find_Month(BN$35,BN$36,$F50)","v":true},{"$f":"Find_Month(BO$35,BO$36,$F50)","v":true},{"$f":"Find_Month(BP$35,BP$36,$F50)","v":true},{"$f":"Find_Month(BQ$35,BQ$36,$F50)","v":true},{"$f":"Find_Month(BR$35,BR$36,$F50)","v":true},{"$f":"Find_Month(BS$35,BS$36,$F50)","v":true},{"$f":"Find_Month(BT$35,BT$36,$F50)","v":true},{"$f":"Find_Month(BU$35,BU$36,$F50)","v":true},{"$f":"Find_Month(BV$35,BV$36,$F50)","v":true},{"$f":"Find_Month(BW$35,BW$36,$F50)","v":true},{"$f":"Find_Month(BX$35,BX$36,$F50)","v":true},{"$f":"Find_Month(BY$35,BY$36,$F50)","v":true},{"$f":"Find_Month(BZ$35,BZ$36,$F50)","v":true},{"$f":"Find_Month(CA$35,CA$36,$F50)","v":true},{"$f":"Find_Month(CB$35,CB$36,$F50)","v":true},{"$f":"Find_Month(CC$35,CC$36,$F50)","v":true},{"$f":"Find_Month(CD$35,CD$36,$F50)","v":true},{"$f":"Find_Month(CE$35,CE$36,$F50)","v":true},{"$f":"Find_Month(CF$35,CF$36,$F50)","v":true},{"$f":"Find_Month(CG$35,CG$36,$F50)","v":true},{"$f":"Find_Month(CH$35,CH$36,$F50)","v":true},{"$f":"Find_Month(CI$35,CI$36,$F50)","v":true},{"$f":"Find_Month(CJ$35,CJ$36,$F50)","v":true},{"$f":"Find_Month(CK$35,CK$36,$F50)","v":true},{"$f":"Find_Month(CL$35,CL$36,$F50)","v":true},{"$f":"Find_Month(CM$35,CM$36,$F50)","v":true},{"$f":"Find_Month(CN$35,CN$36,$F50)","v":true},{"$f":"Find_Month(CO$35,CO$36,$F50)","v":true},{"$f":"Find_Month(CP$35,CP$36,$F50)","v":true},{"$f":"Find_Month(CQ$35,CQ$36,$F50)","v":true},{"$f":"Find_Month(CR$35,CR$36,$F50)","v":true},{"$f":"Find_Month(CS$35,CS$36,$F50)","v":true},{"$f":"Find_Month(CT$35,CT$36,$F50)","v":true},{"$f":"Find_Month(CU$35,CU$36,$F50)","v":true},{"$f":"Find_Month(CV$35,CV$36,$F50)","v":true},{"$f":"Find_Month(CW$35,CW$36,$F50)","v":true},{"$f":"Find_Month(CX$35,CX$36,$F50)","v":true},{"$f":"Find_Month(CY$35,CY$36,$F50)","v":true},{"$f":"Find_Month(CZ$35,CZ$36,$F50)","v":true},{"$f":"Find_Month(DA$35,DA$36,$F50)","v":true},{"$f":"Find_Month(DB$35,DB$36,$F50)","v":true},{"$f":"Find_Month(DC$35,DC$36,$F50)","v":true},{"$f":"Find_Month(DD$35,DD$36,$F50)","v":true},{"$f":"Find_Month(DE$35,DE$36,$F50)","v":true},{"$f":"Find_Month(DF$35,DF$36,$F50)","v":true},{"$f":"Find_Month(DG$35,DG$36,$F50)","v":true},{"$f":"Find_Month(DH$35,DH$36,$F50)","v":true},{"$f":"Find_Month(DI$35,DI$36,$F50)","v":true},{"$f":"Find_Month(DJ$35,DJ$36,$F50)","v":true},{"$f":"Find_Month(DK$35,DK$36,$F50)","v":true},{"$f":"Find_Month(DL$35,DL$36,$F50)","v":true},{"$f":"Find_Month(DM$35,DM$36,$F50)","v":true},{"$f":"Find_Month(DN$35,DN$36,$F50)","v":true},{"$f":"Find_Month(DO$35,DO$36,$F50)","v":true},{"$f":"Find_Month(DP$35,DP$36,$F50)","v":true},{"$f":"Find_Month(DQ$35,DQ$36,$F50)","v":true},{"$f":"Find_Month(DR$35,DR$36,$F50)","v":true},{"$f":"Find_Month(DS$35,DS$36,$F50)","v":true},{"$f":"Find_Month(DT$35,DT$36,$F50)","v":true},{"$f":"Find_Month(DU$35,DU$36,$F50)","v":true},{"$f":"Find_Month(DV$35,DV$36,$F50)","v":true},{"$f":"Find_Month(DW$35,DW$36,$F50)","v":true},{"$f":"Find_Month(DX$35,DX$36,$F50)","v":true},{"$f":"Find_Month(DY$35,DY$36,$F50)","v":true},{"$f":"Find_Month(DZ$35,DZ$36,$F50)","v":true},{"$f":"Find_Month(EA$35,EA$36,$F50)","v":true},{"$f":"Find_Month(EB$35,EB$36,$F50)","v":true},{"$f":"Find_Month(EC$35,EC$36,$F50)","v":true},{"$f":"Find_Month(ED$35,ED$36,$F50)","v":true},{"$f":"Find_Month(EE$35,EE$36,$F50)","v":true},{"$f":"Find_Month(EF$35,EF$36,$F50)","v":true},{"$f":"Find_Month(EG$35,EG$36,$F50)","v":true},{"$f":"Find_Month(EH$35,EH$36,$F50)","v":true},{"$f":"Find_Month(EI$35,EI$36,$F50)","v":true},{"$f":"Find_Month(EJ$35,EJ$36,$F50)","v":true},{"$f":"Find_Month(EK$35,EK$36,$F50)","v":true},{"$f":"Find_Month(EL$35,EL$36,$F50)","v":true},{"$f":"Find_Month(EM$35,EM$36,$F50)","v":true},{"$f":"Find_Month(EN$35,EN$36,$F50)","v":true},{"$f":"Find_Month(EO$35,EO$36,$F50)","v":true},{"$f":"Find_Month(EP$35,EP$36,$F50)","v":true},{"$f":"Find_Month(EQ$35,EQ$36,$F50)","v":true},{"$f":"Find_Month(ER$35,ER$36,$F50)","v":true},{"$f":"Find_Month(ES$35,ES$36,$F50)","v":true},{"$f":"Find_Month(ET$35,ET$36,$F50)","v":true},{"$f":"Find_Month(EU$35,EU$36,$F50)","v":true},{"$f":"Find_Month(EV$35,EV$36,$F50)","v":true},{"$f":"Find_Month(EW$35,EW$36,$F50)","v":true},{"$f":"Find_Month(EX$35,EX$36,$F50)","v":true},{"$f":"Find_Month(EY$35,EY$36,$F50)","v":true},{"$f":"Find_Month(EZ$35,EZ$36,$F50)","v":true},{"$f":"Find_Month(FA$35,FA$36,$F50)","v":true},{"$f":"Find_Month(FB$35,FB$36,$F50)","v":true},{"$f":"Find_Month(FC$35,FC$36,$F50)","v":true},{"$f":"Find_Month(FD$35,FD$36,$F50)","v":true},{"$f":"Find_Month(FE$35,FE$36,$F50)","v":true},{"$f":"Find_Month(FF$35,FF$36,$F50)","v":true},{"$f":"Find_Month(FG$35,FG$36,$F50)","v":true},{"$f":"Find_Month(FH$35,FH$36,$F50)","v":true},{"$f":"Find_Month(FI$35,FI$36,$F50)","v":true},{"$f":"Find_Month(FJ$35,FJ$36,$F50)","v":true},{"$f":"Find_Month(FK$35,FK$36,$F50)","v":true},{"$f":"Find_Month(FL$35,FL$36,$F50)","v":true},{"$f":"Find_Month(FM$35,FM$36,$F50)","v":true},{"$f":"Find_Month(FN$35,FN$36,$F50)","v":true},{"$f":"Find_Month(FO$35,FO$36,$F50)","v":true},{"$f":"Find_Month(FP$35,FP$36,$F50)","v":true},{"$f":"Find_Month(FQ$35,FQ$36,$F50)","v":true},{"$f":"Find_Month(FR$35,FR$36,$F50)","v":true},{"$f":"Find_Month(FS$35,FS$36,$F50)","v":true},{"$f":"Find_Month(FT$35,FT$36,$F50)","v":true},{"$f":"Find_Month(FU$35,FU$36,$F50)","v":true},{"$f":"Find_Month(FV$35,FV$36,$F50)","v":true},{"$f":"Find_Month(FW$35,FW$36,$F50)","v":true},{"$f":"Find_Month(FX$35,FX$36,$F50)","v":true},{"$f":"Find_Month(FY$35,FY$36,$F50)","v":true},{"$f":"Find_Month(FZ$35,FZ$36,$F50)","v":true},{"$f":"Find_Month(GA$35,GA$36,$F50)","v":true},{"$f":"Find_Month(GB$35,GB$36,$F50)","v":true},{"$f":"Find_Month(GC$35,GC$36,$F50)","v":true},{"$f":"Find_Month(GD$35,GD$36,$F50)","v":true},{"$f":"Find_Month(GE$35,GE$36,$F50)","v":true},{"$f":"Find_Month(GF$35,GF$36,$F50)","v":true},{"$f":"Find_Month(GG$35,GG$36,$F50)","v":true},{"$f":"Find_Month(GH$35,GH$36,$F50)","v":true},{"$f":"Find_Month(GI$35,GI$36,$F50)","v":true},{"$f":"Find_Month(GJ$35,GJ$36,$F50)","v":true},{"$f":"Find_Month(GK$35,GK$36,$F50)","v":true},{"$f":"Find_Month(GL$35,GL$36,$F50)","v":true},{"$f":"Find_Month(GM$35,GM$36,$F50)","v":true},{"$f":"Find_Month(GN$35,GN$36,$F50)","v":true},{"$f":"Find_Month(GO$35,GO$36,$F50)","v":true},{"$f":"Find_Month(GP$35,GP$36,$F50)","v":true},{"$f":"Find_Month(GQ$35,GQ$36,$F50)","v":true},{"$f":"Find_Month(GR$35,GR$36,$F50)","v":true},{"$f":"Find_Month(GS$35,GS$36,$F50)","v":true},{"$f":"Find_Month(GT$35,GT$36,$F50)","v":true},{"$f":"Find_Month(GU$35,GU$36,$F50)","v":true},{"$f":"Find_Month(GV$35,GV$36,$F50)","v":true},{"$f":"Find_Month(GW$35,GW$36,$F50)","v":true},{"$f":"Find_Month(GX$35,GX$36,$F50)","v":true},{"$f":"Find_Month(GY$35,GY$36,$F50)","v":true},{"$f":"Find_Month(GZ$35,GZ$36,$F50)","v":true},{"$f":"Find_Month(HA$35,HA$36,$F50)","v":true},{"$f":"Find_Month(HB$35,HB$36,$F50)","v":true},{"$f":"Find_Month(HC$35,HC$36,$F50)","v":true},{"$f":"Find_Month(HD$35,HD$36,$F50)","v":true},{"$f":"Find_Month(HE$35,HE$36,$F50)","v":true},{"$f":"Find_Month(HF$35,HF$36,$F50)","v":true},{"$f":"Find_Month(HG$35,HG$36,$F50)","v":true},{"$f":"Find_Month(HH$35,HH$36,$F50)","v":true},{"$f":"Find_Month(HI$35,HI$36,$F50)","v":true},{"$f":"Find_Month(HJ$35,HJ$36,$F50)","v":true},{"$f":"Find_Month(HK$35,HK$36,$F50)","v":true},{"$f":"Find_Month(HL$35,HL$36,$F50)","v":true},{"$f":"Find_Month(HM$35,HM$36,$F50)","v":true},{"$f":"Find_Month(HN$35,HN$36,$F50)","v":true},{"$f":"Find_Month(HO$35,HO$36,$F50)","v":true},{"$f":"Find_Month(HP$35,HP$36,$F50)","v":true},{"$f":"Find_Month(HQ$35,HQ$36,$F50)","v":true},{"$f":"Find_Month(HR$35,HR$36,$F50)","v":true},{"$f":"Find_Month(HS$35,HS$36,$F50)","v":true},{"$f":"Find_Month(HT$35,HT$36,$F50)","v":true},{"$f":"Find_Month(HU$35,HU$36,$F50)","v":true},{"$f":"Find_Month(HV$35,HV$36,$F50)","v":true},{"$f":"Find_Month(HW$35,HW$36,$F50)","v":true},{"$f":"Find_Month(HX$35,HX$36,$F50)","v":true},{"$f":"Find_Month(HY$35,HY$36,$F50)","v":true},{"$f":"Find_Month(HZ$35,HZ$36,$F50)","v":true},{"$f":"Find_Month(IA$35,IA$36,$F50)","v":true},{"$f":"Find_Month(IB$35,IB$36,$F50)","v":true},{"$f":"Find_Month(IC$35,IC$36,$F50)","v":true},{"$f":"Find_Month(ID$35,ID$36,$F50)","v":true},{"$f":"Find_Month(IE$35,IE$36,$F50)","v":true},{"$f":"Find_Month(IF$35,IF$36,$F50)","v":true},{"$f":"Find_Month(IG$35,IG$36,$F50)","v":true},{"$f":"Find_Month(IH$35,IH$36,$F50)","v":true},{"$f":"Find_Month(II$35,II$36,$F50)","v":true},{"$f":"Find_Month(IJ$35,IJ$36,$F50)","v":true},{"$f":"Find_Month(IK$35,IK$36,$F50)","v":true},{"$f":"Find_Month(IL$35,IL$36,$F50)","v":true},{"$f":"Find_Month(IM$35,IM$36,$F50)","v":true},{"$f":"Find_Month(IN$35,IN$36,$F50)","v":true},{"$f":"Find_Month(IO$35,IO$36,$F50)","v":true},{"$f":"Find_Month(IP$35,IP$36,$F50)","v":true},{"$f":"Find_Month(IQ$35,IQ$36,$F50)","v":true},{"$f":"Find_Month(IR$35,IR$36,$F50)","v":true},{"$f":"Find_Month(IS$35,IS$36,$F50)","v":true},{"$f":"Find_Month(IT$35,IT$36,$F50)","v":true},{"$f":"Find_Month(IU$35,IU$36,$F50)","v":true},{"$f":"Find_Month(IV$35,IV$36,$F50)","v":true},{"$f":"Find_Month(IW$35,IW$36,$F50)","v":true},{"$f":"Find_Month(IX$35,IX$36,$F50)","v":true},{"$f":"Find_Month(IY$35,IY$36,$F50)","v":true},{"$f":"Find_Month(IZ$35,IZ$36,$F50)","v":true},{"$f":"Find_Month(JA$35,JA$36,$F50)","v":true},{"$f":"Find_Month(JB$35,JB$36,$F50)","v":true},{"$f":"Find_Month(JC$35,JC$36,$F50)","v":true},{"$f":"Find_Month(JD$35,JD$36,$F50)","v":true},{"$f":"Find_Month(JE$35,JE$36,$F50)","v":true},{"$f":"Find_Month(JF$35,JF$36,$F50)","v":true},{"$f":"Find_Month(JG$35,JG$36,$F50)","v":true},{"$f":"Find_Month(JH$35,JH$36,$F50)","v":true},{"$f":"Find_Month(JI$35,JI$36,$F50)","v":true},{"$f":"Find_Month(JJ$35,JJ$36,$F50)","v":true},{"$f":"Find_Month(JK$35,JK$36,$F50)","v":true},{"$f":"Find_Month(JL$35,JL$36,$F50)","v":true},{"$f":"Find_Month(JM$35,JM$36,$F50)","v":true},{"$f":"Find_Month(JN$35,JN$36,$F50)","v":true},{"$f":"Find_Month(JO$35,JO$36,$F50)","v":true},{"$f":"Find_Month(JP$35,JP$36,$F50)","v":true},{"$f":"Find_Month(JQ$35,JQ$36,$F50)","v":true},{"$f":"Find_Month(JR$35,JR$36,$F50)","v":true},{"$f":"Find_Month(JS$35,JS$36,$F50)","v":true},{"$f":"Find_Month(JT$35,JT$36,$F50)","v":true},{"$f":"Find_Month(JU$35,JU$36,$F50)","v":true},{"$f":"Find_Month(JV$35,JV$36,$F50)","v":true},{"$f":"Find_Month(JW$35,JW$36,$F50)","v":true},{"$f":"Find_Month(JX$35,JX$36,$F50)","v":true},{"$f":"Find_Month(JY$35,JY$36,$F50)","v":true},{"$f":"Find_Month(JZ$35,JZ$36,$F50)","v":true},{"$f":"Find_Month(KA$35,KA$36,$F50)","v":true},{"$f":"Find_Month(KB$35,KB$36,$F50)","v":true},{"$f":"Find_Month(KC$35,KC$36,$F50)","v":true},{"$f":"Find_Month(KD$35,KD$36,$F50)","v":true},{"$f":"Find_Month(KE$35,KE$36,$F50)","v":true},{"$f":"Find_Month(KF$35,KF$36,$F50)","v":true},{"$f":"Find_Month(KG$35,KG$36,$F50)","v":true},{"$f":"Find_Month(KH$35,KH$36,$F50)","v":true},{"$f":"Find_Month(KI$35,KI$36,$F50)","v":true},{"$f":"Find_Month(KJ$35,KJ$36,$F50)","v":true},{"$f":"Find_Month(KK$35,KK$36,$F50)","v":true},{"$f":"Find_Month(KL$35,KL$36,$F50)","v":true},{"$f":"Find_Month(KM$35,KM$36,$F50)","v":true},{"$f":"Find_Month(KN$35,KN$36,$F50)","v":true},{"$f":"Find_Month(KO$35,KO$36,$F50)","v":true},{"$f":"Find_Month(KP$35,KP$36,$F50)","v":true},{"$f":"Find_Month(KQ$35,KQ$36,$F50)","v":true},{"$f":"Find_Month(KR$35,KR$36,$F50)","v":true},{"$f":"Find_Month(KS$35,KS$36,$F50)","v":true},{"$f":"Find_Month(KT$35,KT$36,$F50)","v":true},{"$f":"Find_Month(KU$35,KU$36,$F50)","v":true},{"$f":"Find_Month(KV$35,KV$36,$F50)","v":true},{"$f":"Find_Month(KW$35,KW$36,$F50)","v":true},{"$f":"Find_Month(KX$35,KX$36,$F50)","v":true},{"$f":"Find_Month(KY$35,KY$36,$F50)","v":true},{"$f":"Find_Month(KZ$35,KZ$36,$F50)","v":true},{"$f":"Find_Month(LA$35,LA$36,$F50)","v":true},{"$f":"Find_Month(LB$35,LB$36,$F50)","v":true},{"$f":"Find_Month(LC$35,LC$36,$F50)","v":true},{"$f":"Find_Month(LD$35,LD$36,$F50)","v":true},{"$f":"Find_Month(LE$35,LE$36,$F50)","v":true},{"$f":"Find_Month(LF$35,LF$36,$F50)","v":true},{"$f":"Find_Month(LG$35,LG$36,$F50)","v":true},{"$f":"Find_Month(LH$35,LH$36,$F50)","v":true},{"$f":"Find_Month(LI$35,LI$36,$F50)","v":true},{"$f":"Find_Month(LJ$35,LJ$36,$F50)","v":true},{"$f":"Find_Month(LK$35,LK$36,$F50)","v":true},{"$f":"Find_Month(LL$35,LL$36,$F50)","v":true},{"$f":"Find_Month(LM$35,LM$36,$F50)","v":true},{"$f":"Find_Month(LN$35,LN$36,$F50)","v":true},{"$f":"Find_Month(LO$35,LO$36,$F50)","v":true},{"$f":"Find_Month(LP$35,LP$36,$F50)","v":true},{"$f":"Find_Month(LQ$35,LQ$36,$F50)","v":true},{"$f":"Find_Month(LR$35,LR$36,$F50)","v":true},{"$f":"Find_Month(LS$35,LS$36,$F50)","v":true},{"$f":"Find_Month(LT$35,LT$36,$F50)","v":true},{"$f":"Find_Month(LU$35,LU$36,$F50)","v":true},{"$f":"Find_Month(LV$35,LV$36,$F50)","v":true},{"$f":"Find_Month(LW$35,LW$36,$F50)","v":true},{"$f":"Find_Month(LX$35,LX$36,$F50)","v":true},{"$f":"Find_Month(LY$35,LY$36,$F50)","v":true},{"$f":"Find_Month(LZ$35,LZ$36,$F50)","v":true},{"$f":"Find_Month(MA$35,MA$36,$F50)","v":true},{"$f":"Find_Month(MB$35,MB$36,$F50)","v":true},{"$f":"Find_Month(MC$35,MC$36,$F50)","v":true},{"$f":"Find_Month(MD$35,MD$36,$F50)","v":true},{"$f":"Find_Month(ME$35,ME$36,$F50)","v":true},{"$f":"Find_Month(MF$35,MF$36,$F50)","v":true},{"$f":"Find_Month(MG$35,MG$36,$F50)","v":true},{"$f":"Find_Month(MH$35,MH$36,$F50)","v":true},{"$f":"Find_Month(MI$35,MI$36,$F50)","v":true},{"$f":"Find_Month(MJ$35,MJ$36,$F50)","v":true},{"$f":"Find_Month(MK$35,MK$36,$F50)","v":true},{"$f":"Find_Month(ML$35,ML$36,$F50)","v":true},{"$f":"Find_Month(MM$35,MM$36,$F50)","v":true},{"$f":"Find_Month(MN$35,MN$36,$F50)","v":true},{"$f":"Find_Month(MO$35,MO$36,$F50)","v":true},{"$f":"Find_Month(MP$35,MP$36,$F50)","v":true},{"$f":"Find_Month(MQ$35,MQ$36,$F50)","v":true},{"$f":"Find_Month(MR$35,MR$36,$F50)","v":true},{"$f":"Find_Month(MS$35,MS$36,$F50)","v":true},{"$f":"Find_Month(MT$35,MT$36,$F50)","v":true},{"$f":"Find_Month(MU$35,MU$36,$F50)","v":true},{"$f":"Find_Month(MV$35,MV$36,$F50)","v":true},{"$f":"Find_Month(MW$35,MW$36,$F50)","v":true},{"$f":"Find_Month(MX$35,MX$36,$F50)","v":true},{"$f":"Find_Month(MY$35,MY$36,$F50)","v":true},{"$f":"Find_Month(MZ$35,MZ$36,$F50)","v":true},{"$f":"Find_Month(NA$35,NA$36,$F50)","v":true},{"$f":"Find_Month(NB$35,NB$36,$F50)","v":true},{"$f":"Find_Month(NC$35,NC$36,$F50)","v":true},{"$f":"Find_Month(ND$35,ND$36,$F50)","v":true},{"$f":"Find_Month(NE$35,NE$36,$F50)","v":true},{"$f":"Find_Month(NF$35,NF$36,$F50)","v":true},{"$f":"Find_Month(NG$35,NG$36,$F50)","v":true},{"$f":"Find_Month(NH$35,NH$36,$F50)","v":true},{"$f":"Find_Month(NI$35,NI$36,$F50)","v":true},{"$f":"Find_Month(NJ$35,NJ$36,$F50)","v":true},{"$f":"Find_Month(NK$35,NK$36,$F50)","v":true},{"$f":"Find_Month(NL$35,NL$36,$F50)","v":true},{"$f":"Find_Month(NM$35,NM$36,$F50)","v":true},{"$f":"Find_Month(NN$35,NN$36,$F50)","v":true},{"$f":"Find_Month(NO$35,NO$36,$F50)","v":true},{"$f":"Find_Month(NP$35,NP$36,$F50)","v":true},{"$f":"Find_Month(NQ$35,NQ$36,$F50)","v":true},{"$f":"Find_Month(NR$35,NR$36,$F50)","v":true},{"$f":"Find_Month(NS$35,NS$36,$F50)","v":true},{"$f":"Find_Month(NT$35,NT$36,$F50)","v":true},{"$f":"Find_Month(NU$35,NU$36,$F50)","v":true},{"$f":"Find_Month(NV$35,NV$36,$F50)","v":true},{"$f":"Find_Month(NW$35,NW$36,$F50)","v":true},{"$f":"Find_Month(NX$35,NX$36,$F50)","v":true},{"$f":"Find_Month(NY$35,NY$36,$F50)","v":true},{"$f":"Find_Month(NZ$35,NZ$36,$F50)","v":true},{"$f":"Find_Month(OA$35,OA$36,$F50)","v":true},{"$f":"Find_Month(OB$35,OB$36,$F50)","v":true},{"$f":"Find_Month(OC$35,OC$36,$F50)","v":true},{"$f":"Find_Month(OD$35,OD$36,$F50)","v":true},{"$f":"Find_Month(OE$35,OE$36,$F50)","v":true},{"$f":"Find_Month(OF$35,OF$36,$F50)","v":true},{"$f":"Find_Month(OG$35,OG$36,$F50)","v":true},{"$f":"Find_Month(OH$35,OH$36,$F50)","v":true},{"$f":"Find_Month(OI$35,OI$36,$F50)","v":true},{"$f":"Find_Month(OJ$35,OJ$36,$F50)","v":true},{"$f":"Find_Month(OK$35,OK$36,$F50)","v":true},{"$f":"Find_Month(OL$35,OL$36,$F50)","v":true},{"$f":"Find_Month(OM$35,OM$36,$F50)","v":true},{"$f":"Find_Month(ON$35,ON$36,$F50)","v":true},{"$f":"Find_Month(OO$35,OO$36,$F50)","v":true},{"$f":"Find_Month(OP$35,OP$36,$F50)","v":true},{"$f":"Find_Month(OQ$35,OQ$36,$F50)","v":true},{"$f":"Find_Month(OR$35,OR$36,$F50)","v":true},{"$f":"Find_Month(OS$35,OS$36,$F50)","v":true},{"$f":"Find_Month(OT$35,OT$36,$F50)","v":true},{"$f":"Find_Month(OU$35,OU$36,$F50)","v":true},{"$f":"Find_Month(OV$35,OV$36,$F50)","v":true},{"$f":"Find_Month(OW$35,OW$36,$F50)","v":true},{"$f":"Find_Month(OX$35,OX$36,$F50)","v":true},{"$f":"Find_Month(OY$35,OY$36,$F50)","v":true},{"$f":"Find_Month(OZ$35,OZ$36,$F50)","v":true},{"$f":"Find_Month(PA$35,PA$36,$F50)","v":true},{"$f":"Find_Month(PB$35,PB$36,$F50)","v":true},{"$f":"Find_Month(PC$35,PC$36,$F50)","v":true},{"$f":"Find_Month(PD$35,PD$36,$F50)","v":true},{"$f":"Find_Month(PE$35,PE$36,$F50)","v":true},{"$f":"Find_Month(PF$35,PF$36,$F50)","v":true},{"$f":"Find_Month(PG$35,PG$36,$F50)","v":true},{"$f":"Find_Month(PH$35,PH$36,$F50)","v":true},{"$f":"Find_Month(PI$35,PI$36,$F50)","v":true},{"$f":"Find_Month(PJ$35,PJ$36,$F50)","v":true},{"$f":"Find_Month(PK$35,PK$36,$F50)","v":true},{"$f":"Find_Month(PL$35,PL$36,$F50)","v":true},{"$f":"Find_Month(PM$35,PM$36,$F50)","v":true},{"$f":"Find_Month(PN$35,PN$36,$F50)","v":true},{"$f":"Find_Month(PO$35,PO$36,$F50)","v":true},{"$f":"Find_Month(PP$35,PP$36,$F50)","v":true},{"$f":"Find_Month(PQ$35,PQ$36,$F50)","v":true},{"$f":"Find_Month(PR$35,PR$36,$F50)","v":true},{"$f":"Find_Month(PS$35,PS$36,$F50)","v":true},{"$f":"Find_Month(PT$35,PT$36,$F50)","v":true},{"$f":"Find_Month(PU$35,PU$36,$F50)","v":true},{"$f":"Find_Month(PV$35,PV$36,$F50)","v":true},{"$f":"Find_Month(PW$35,PW$36,$F50)","v":true},{"$f":"Find_Month(PX$35,PX$36,$F50)","v":true},{"$f":"Find_Month(PY$35,PY$36,$F50)","v":true},{"$f":"Find_Month(PZ$35,PZ$36,$F50)","v":true},{"$f":"Find_Month(QA$35,QA$36,$F50)","v":true},{"$f":"Find_Month(QB$35,QB$36,$F50)","v":true},{"$f":"Find_Month(QC$35,QC$36,$F50)","v":true},{"$f":"Find_Month(QD$35,QD$36,$F50)","v":true},{"$f":"Find_Month(QE$35,QE$36,$F50)","v":true},{"$f":"Find_Month(QF$35,QF$36,$F50)","v":true},{"$f":"Find_Month(QG$35,QG$36,$F50)","v":true},{"$f":"Find_Month(QH$35,QH$36,$F50)","v":true},{"$f":"Find_Month(QI$35,QI$36,$F50)","v":true},{"$f":"Find_Month(QJ$35,QJ$36,$F50)","v":true},{"$f":"Find_Month(QK$35,QK$36,$F50)","v":true},{"$f":"Find_Month(QL$35,QL$36,$F50)","v":true},{"$f":"Find_Month(QM$35,QM$36,$F50)","v":true},{"$f":"Find_Month(QN$35,QN$36,$F50)","v":true},{"$f":"Find_Month(QO$35,QO$36,$F50)","v":true},{"$f":"Find_Month(QP$35,QP$36,$F50)","v":true},{"$f":"Find_Month(QQ$35,QQ$36,$F50)","v":true},{"$f":"Find_Month(QR$35,QR$36,$F50)","v":true},{"$f":"Find_Month(QS$35,QS$36,$F50)","v":true},{"$f":"Find_Month(QT$35,QT$36,$F50)","v":true},{"$f":"Find_Month(QU$35,QU$36,$F50)","v":true},{"$f":"Find_Month(QV$35,QV$36,$F50)","v":true},{"$f":"Find_Month(QW$35,QW$36,$F50)","v":true},{"$f":"Find_Month(QX$35,QX$36,$F50)","v":true},{"$f":"Find_Month(QY$35,QY$36,$F50)","v":true},{"$f":"Find_Month(QZ$35,QZ$36,$F50)","v":true},{"$f":"Find_Month(RA$35,RA$36,$F50)","v":true},{"$f":"Find_Month(RB$35,RB$36,$F50)","v":true},{"$f":"Find_Month(RC$35,RC$36,$F50)","v":true},{"$f":"Find_Month(RD$35,RD$36,$F50)","v":true},{"$f":"Find_Month(RE$35,RE$36,$F50)","v":true},{"$f":"Find_Month(RF$35,RF$36,$F50)","v":true},{"$f":"Find_Month(RG$35,RG$36,$F50)","v":true},{"$f":"Find_Month(RH$35,RH$36,$F50)","v":true},{"$f":"Find_Month(RI$35,RI$36,$F50)","v":true},{"$f":"Find_Month(RJ$35,RJ$36,$F50)","v":true},{"$f":"Find_Month(RK$35,RK$36,$F50)","v":true},{"$f":"Find_Month(RL$35,RL$36,$F50)","v":true},{"$f":"Find_Month(RM$35,RM$36,$F50)","v":true},{"$f":"Find_Month(RN$35,RN$36,$F50)","v":true},{"$f":"Find_Month(RO$35,RO$36,$F50)","v":true},{"$f":"Find_Month(RP$35,RP$36,$F50)","v":true},{"$f":"Find_Month(RQ$35,RQ$36,$F50)","v":true},{"$f":"Find_Month(RR$35,RR$36,$F50)","v":true},{"$f":"Find_Month(RS$35,RS$36,$F50)","v":true},{"$f":"Find_Month(RT$35,RT$36,$F50)","v":true},{"$f":"Find_Month(RU$35,RU$36,$F50)","v":true},{"$f":"Find_Month(RV$35,RV$36,$F50)","v":true},{"$f":"Find_Month(RW$35,RW$36,$F50)","v":true},{"$f":"Find_Month(RX$35,RX$36,$F50)","v":true},{"$f":"Find_Month(RY$35,RY$36,$F50)","v":true},{"$f":"Find_Month(RZ$35,RZ$36,$F50)","v":true},{"$f":"Find_Month(SA$35,SA$36,$F50)","v":true},{"$f":"Find_Month(SB$35,SB$36,$F50)","v":true},{"$f":"Find_Month(SC$35,SC$36,$F50)","v":true},{"$f":"Find_Month(SD$35,SD$36,$F50)","v":true},{"$f":"Find_Month(SE$35,SE$36,$F50)","v":true},{"$f":"Find_Month(SF$35,SF$36,$F50)","v":true},{"$f":"Find_Month(SG$35,SG$36,$F50)","v":true},{"$f":"Find_Month(SH$35,SH$36,$F50)","v":true},{"$f":"Find_Month(SI$35,SI$36,$F50)","v":true},{"$f":"Find_Month(SJ$35,SJ$36,$F50)","v":true},{"$f":"Find_Month(SK$35,SK$36,$F50)","v":true},{"$f":"Find_Month(SL$35,SL$36,$F50)","v":true},{"$f":"Find_Month(SM$35,SM$36,$F50)","v":true},{"$f":"Find_Month(SN$35,SN$36,$F50)","v":true},{"$f":"Find_Month(SO$35,SO$36,$F50)","v":true},{"$f":"Find_Month(SP$35,SP$36,$F50)","v":true},{"$f":"Find_Month(SQ$35,SQ$36,$F50)","v":true},{"$f":"Find_Month(SR$35,SR$36,$F50)","v":true},{"$f":"Find_Month(SS$35,SS$36,$F50)","v":true},{"$f":"Find_Month(ST$35,ST$36,$F50)","v":true},{"$f":"Find_Month(SU$35,SU$36,$F50)","v":true},{"$f":"Find_Month(SV$35,SV$36,$F50)","v":true},{"$f":"Find_Month(SW$35,SW$36,$F50)","v":true},{"$f":"Find_Month(SX$35,SX$36,$F50)","v":true},{"$f":"Find_Month(SY$35,SY$36,$F50)","v":true},{"$f":"Find_Month(SZ$35,SZ$36,$F50)","v":true},{"$f":"Find_Month(TA$35,TA$36,$F50)","v":true},{"$f":"Find_Month(TB$35,TB$36,$F50)","v":true},{"$f":"Find_Month(TC$35,TC$36,$F50)","v":true},{"$f":"Find_Month(TD$35,TD$36,$F50)","v":true},{"$f":"Find_Month(TE$35,TE$36,$F50)","v":true},{"$f":"Find_Month(TF$35,TF$36,$F50)","v":true},{"$f":"Find_Month(TG$35,TG$36,$F50)","v":true},{"$f":"Find_Month(TH$35,TH$36,$F50)","v":true},{"$f":"Find_Month(TI$35,TI$36,$F50)","v":true},{"$f":"Find_Month(TJ$35,TJ$36,$F50)","v":true},{"$f":"Find_Month(TK$35,TK$36,$F50)","v":true},{"$f":"Find_Month(TL$35,TL$36,$F50)","v":true},{"$f":"Find_Month(TM$35,TM$36,$F50)","v":true},{"$f":"Find_Month(TN$35,TN$36,$F50)","v":true},{"$f":"Find_Month(TO$35,TO$36,$F50)","v":true},{"$f":"Find_Month(TP$35,TP$36,$F50)","v":true},{"$f":"Find_Month(TQ$35,TQ$36,$F50)","v":true},{"$f":"Find_Month(TR$35,TR$36,$F50)","v":true},{"$f":"Find_Month(TS$35,TS$36,$F50)","v":true},{"$f":"Find_Month(TT$35,TT$36,$F50)","v":true},{"$f":"Find_Month(TU$35,TU$36,$F50)","v":true},{"$f":"Find_Month(TV$35,TV$36,$F50)","v":true},{"$f":"Find_Month(TW$35,TW$36,$F50)","v":true},{"$f":"Find_Month(TX$35,TX$36,$F50)","v":true},{"$f":"Find_Month(TY$35,TY$36,$F50)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(J39:J50,TRUE)","v":12},{"$f":"COUNTIF(K39:K50,TRUE)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"COUNTIF(BW39:BW50,TRUE)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"COUNTIF(EI39:EI50,TRUE)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"COUNTIF(FD39:FD50,TRUE)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"COUNTIF(HP39:HP50,TRUE)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"COUNTIF(KB39:KB50,TRUE)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"COUNTIF(MD39:MD50,TRUE)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"COUNTIF(OP39:OP50,TRUE)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"COUNTIF(PQ39:PQ50,TRUE)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"COUNTIF(SC39:SC50,TRUE)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Total",3205.2623637915381]
[null,null,null,null,null,null,null,null,null,{"$f":"J35","v":"2026-01-01"},{"$f":"K35","v":"2027-01-01"},"2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01","2076-01-01","2077-01-01","2078-01-01","2079-01-01","2080-01-01","2081-01-01","2082-01-01","2083-01-01","2084-01-01","2085-01-01","2086-01-01","2087-01-01","2088-01-01","2089-01-01","2090-01-01",{"$f":"BW35","v":"2091-01-01"},"2092-01-01","2093-01-01","2094-01-01","2095-01-01","2096-01-01","2097-01-01","2098-01-01","2099-01-01","2100-01-01","2101-01-01","2102-01-01","2103-01-01","2104-01-01","2105-01-01","2106-01-01","2107-01-01","2108-01-01","2109-01-01","2110-01-01","2111-01-01","2112-01-01","2113-01-01","2114-01-01","2115-01-01","2116-01-01","2117-01-01","2118-01-01","2119-01-01","2120-01-01","2121-01-01","2122-01-01","2123-01-01","2124-01-01","2125-01-01","2126-01-01","2127-01-01","2128-01-01","2129-01-01","2130-01-01","2131-01-01","2132-01-01","2133-01-01","2134-01-01","2135-01-01","2136-01-01","2137-01-01","2138-01-01","2139-01-01","2140-01-01","2141-01-01","2142-01-01","2143-01-01","2144-01-01","2145-01-01","2146-01-01","2147-01-01","2148-01-01","2149-01-01","2150-01-01","2151-01-01","2152-01-01","2153-01-01","2154-01-01",{"$f":"EI35","v":"2155-01-01"},"2156-01-01","2157-01-01","2158-01-01","2159-01-01","2160-01-01","2161-01-01","2162-01-01","2163-01-01","2164-01-01","2165-01-01","2166-01-01","2167-01-01","2168-01-01","2169-01-01","2170-01-01","2171-01-01","2172-01-01","2173-01-01","2174-01-01","2175-01-01",{"$f":"FD35","v":"2176-01-01"},"2177-01-01","2178-01-01","2179-01-01","2180-01-01","2181-01-01","2182-01-01","2183-01-01","2184-01-01","2185-01-01","2186-01-01","2187-01-01","2188-01-01","2189-01-01","2190-01-01","2191-01-01","2192-01-01","2193-01-01","2194-01-01","2195-01-01","2196-01-01","2197-01-01","2198-01-01","2199-01-01","2200-01-01","2201-01-01","2202-01-01","2203-01-01","2204-01-01","2205-01-01","2206-01-01","2207-01-01","2208-01-01","2209-01-01","2210-01-01","2211-01-01","2212-01-01","2213-01-01","2214-01-01","2215-01-01","2216-01-01","2217-01-01","2218-01-01","2219-01-01","2220-01-01","2221-01-01","2222-01-01","2223-01-01","2224-01-01","2225-01-01","2226-01-01","2227-01-01","2228-01-01","2229-01-01","2230-01-01","2231-01-01","2232-01-01","2233-01-01","2234-01-01","2235-01-01","2236-01-01","2237-01-01","2238-01-01","2239-01-01",{"$f":"HP35","v":"2240-01-01"},"2241-01-01","2242-01-01","2243-01-01","2244-01-01","2245-01-01","2246-01-01","2247-01-01","2248-01-01","2249-01-01","2250-01-01","2251-01-01","2252-01-01","2253-01-01","2254-01-01","2255-01-01","2256-01-01","2257-01-01","2258-01-01","2259-01-01","2260-01-01","2261-01-01","2262-01-01","2263-01-01","2264-01-01","2265-01-01","2266-01-01","2267-01-01","2268-01-01","2269-01-01","2270-01-01","2271-01-01","2272-01-01","2273-01-01","2274-01-01","2275-01-01","2276-01-01","2277-01-01","2278-01-01","2279-01-01","2280-01-01","2281-01-01","2282-01-01","2283-01-01","2284-01-01","2285-01-01","2286-01-01","2287-01-01","2288-01-01","2289-01-01","2290-01-01","2291-01-01","2292-01-01","2293-01-01","2294-01-01","2295-01-01","2296-01-01","2297-01-01","2298-01-01","2299-01-01","2300-01-01","2301-01-01","2302-01-01","2303-01-01",{"$f":"KB35","v":"2304-01-01"},"2305-01-01","2306-01-01","2307-01-01","2308-01-01","2309-01-01","2310-01-01","2311-01-01","2312-01-01","2313-01-01","2314-01-01","2315-01-01","2316-01-01","2317-01-01","2318-01-01","2319-01-01","2320-01-01","2321-01-01","2322-01-01","2323-01-01","2324-01-01","2325-01-01","2326-01-01","2327-01-01","2328-01-01","2329-01-01","2330-01-01","2331-01-01","2332-01-01","2333-01-01","2334-01-01","2335-01-01","2336-01-01","2337-01-01","2338-01-01","2339-01-01","2340-01-01","2341-01-01","2342-01-01","2343-01-01","2344-01-01","2345-01-01","2346-01-01","2347-01-01","2348-01-01","2349-01-01","2350-01-01","2351-01-01","2352-01-01","2353-01-01","2354-01-01","2355-01-01","2356-01-01","2357-01-01",{"$f":"MD35","v":"2358-01-01"},"2359-01-01","2360-01-01","2361-01-01","2362-01-01","2363-01-01","2364-01-01","2365-01-01","2366-01-01","2367-01-01","2368-01-01","2369-01-01","2370-01-01","2371-01-01","2372-01-01","2373-01-01","2374-01-01","2375-01-01","2376-01-01","2377-01-01","2378-01-01","2379-01-01","2380-01-01","2381-01-01","2382-01-01","2383-01-01","2384-01-01","2385-01-01","2386-01-01","2387-01-01","2388-01-01","2389-01-01","2390-01-01","2391-01-01","2392-01-01","2393-01-01","2394-01-01","2395-01-01","2396-01-01","2397-01-01","2398-01-01","2399-01-01","2400-01-01","2401-01-01","2402-01-01","2403-01-01","2404-01-01","2405-01-01","2406-01-01","2407-01-01","2408-01-01","2409-01-01","2410-01-01","2411-01-01","2412-01-01","2413-01-01","2414-01-01","2415-01-01","2416-01-01","2417-01-01","2418-01-01","2419-01-01","2420-01-01","2421-01-01",{"$f":"OP35","v":"2422-01-01"},"2423-01-01","2424-01-01","2425-01-01","2426-01-01","2427-01-01","2428-01-01","2429-01-01","2430-01-01","2431-01-01","2432-01-01","2433-01-01","2434-01-01","2435-01-01","2436-01-01","2437-01-01","2438-01-01","2439-01-01","2440-01-01","2441-01-01","2442-01-01","2443-01-01","2444-01-01","2445-01-01","2446-01-01","2447-01-01","2448-01-01",{"$f":"PQ35","v":"2449-01-01"},"2450-01-01","2451-01-01","2452-01-01","2453-01-01","2454-01-01","2455-01-01","2456-01-01","2457-01-01","2458-01-01","2459-01-01","2460-01-01","2461-01-01","2462-01-01","2463-01-01","2464-01-01","2465-01-01","2466-01-01","2467-01-01","2468-01-01","2469-01-01","2470-01-01","2471-01-01","2472-01-01","2473-01-01","2474-01-01","2475-01-01","2476-01-01","2477-01-01","2478-01-01","2479-01-01","2480-01-01","2481-01-01","2482-01-01","2483-01-01","2484-01-01","2485-01-01","2486-01-01","2487-01-01","2488-01-01","2489-01-01","2490-01-01","2491-01-01","2492-01-01","2493-01-01","2494-01-01","2495-01-01","2496-01-01","2497-01-01","2498-01-01","2499-01-01","2500-01-01","2501-01-01","2502-01-01","2503-01-01","2504-01-01","2505-01-01","2506-01-01","2507-01-01","2508-01-01","2509-01-01","2510-01-01","2511-01-01","2512-01-01",{"$f":"SC35","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,{"$f":"J36","v":"2026-12-31"},{"$f":"K36","v":"2027-12-31"},"2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31","2080-12-31","2081-12-31","2082-12-31","2083-12-31","2084-12-31","2085-12-31","2086-12-31","2087-12-31","2088-12-31","2089-12-31","2090-12-31",{"$f":"BW36","v":"2091-12-31"},"2092-12-31","2093-12-31","2094-12-31","2095-12-31","2096-12-31","2097-12-31","2098-12-31","2099-12-31","2100-12-31","2101-12-31","2102-12-31","2103-12-31","2104-12-31","2105-12-31","2106-12-31","2107-12-31","2108-12-31","2109-12-31","2110-12-31","2111-12-31","2112-12-31","2113-12-31","2114-12-31","2115-12-31","2116-12-31","2117-12-31","2118-12-31","2119-12-31","2120-12-31","2121-12-31","2122-12-31","2123-12-31","2124-12-31","2125-12-31","2126-12-31","2127-12-31","2128-12-31","2129-12-31","2130-12-31","2131-12-31","2132-12-31","2133-12-31","2134-12-31","2135-12-31","2136-12-31","2137-12-31","2138-12-31","2139-12-31","2140-12-31","2141-12-31","2142-12-31","2143-12-31","2144-12-31","2145-12-31","2146-12-31","2147-12-31","2148-12-31","2149-12-31","2150-12-31","2151-12-31","2152-12-31","2153-12-31","2154-12-31",{"$f":"EI36","v":"2155-12-31"},"2156-12-31","2157-12-31","2158-12-31","2159-12-31","2160-12-31","2161-12-31","2162-12-31","2163-12-31","2164-12-31","2165-12-31","2166-12-31","2167-12-31","2168-12-31","2169-12-31","2170-12-31","2171-12-31","2172-12-31","2173-12-31","2174-12-31","2175-12-31",{"$f":"FD36","v":"2176-12-31"},"2177-12-31","2178-12-31","2179-12-31","2180-12-31","2181-12-31","2182-12-31","2183-12-31","2184-12-31","2185-12-31","2186-12-31","2187-12-31","2188-12-31","2189-12-31","2190-12-31","2191-12-31","2192-12-31","2193-12-31","2194-12-31","2195-12-31","2196-12-31","2197-12-31","2198-12-31","2199-12-31","2200-12-31","2201-12-31","2202-12-31","2203-12-31","2204-12-31","2205-12-31","2206-12-31","2207-12-31","2208-12-31","2209-12-31","2210-12-31","2211-12-31","2212-12-31","2213-12-31","2214-12-31","2215-12-31","2216-12-31","2217-12-31","2218-12-31","2219-12-31","2220-12-31","2221-12-31","2222-12-31","2223-12-31","2224-12-31","2225-12-31","2226-12-31","2227-12-31","2228-12-31","2229-12-31","2230-12-31","2231-12-31","2232-12-31","2233-12-31","2234-12-31","2235-12-31","2236-12-31","2237-12-31","2238-12-31","2239-12-31",{"$f":"HP36","v":"2240-12-31"},"2241-12-31","2242-12-31","2243-12-31","2244-12-31","2245-12-31","2246-12-31","2247-12-31","2248-12-31","2249-12-31","2250-12-31","2251-12-31","2252-12-31","2253-12-31","2254-12-31","2255-12-31","2256-12-31","2257-12-31","2258-12-31","2259-12-31","2260-12-31","2261-12-31","2262-12-31","2263-12-31","2264-12-31","2265-12-31","2266-12-31","2267-12-31","2268-12-31","2269-12-31","2270-12-31","2271-12-31","2272-12-31","2273-12-31","2274-12-31","2275-12-31","2276-12-31","2277-12-31","2278-12-31","2279-12-31","2280-12-31","2281-12-31","2282-12-31","2283-12-31","2284-12-31","2285-12-31","2286-12-31","2287-12-31","2288-12-31","2289-12-31","2290-12-31","2291-12-31","2292-12-31","2293-12-31","2294-12-31","2295-12-31","2296-12-31","2297-12-31","2298-12-31","2299-12-31","2300-12-31","2301-12-31","2302-12-31","2303-12-31",{"$f":"KB36","v":"2304-12-31"},"2305-12-31","2306-12-31","2307-12-31","2308-12-31","2309-12-31","2310-12-31","2311-12-31","2312-12-31","2313-12-31","2314-12-31","2315-12-31","2316-12-31","2317-12-31","2318-12-31","2319-12-31","2320-12-31","2321-12-31","2322-12-31","2323-12-31","2324-12-31","2325-12-31","2326-12-31","2327-12-31","2328-12-31","2329-12-31","2330-12-31","2331-12-31","2332-12-31","2333-12-31","2334-12-31","2335-12-31","2336-12-31","2337-12-31","2338-12-31","2339-12-31","2340-12-31","2341-12-31","2342-12-31","2343-12-31","2344-12-31","2345-12-31","2346-12-31","2347-12-31","2348-12-31","2349-12-31","2350-12-31","2351-12-31","2352-12-31","2353-12-31","2354-12-31","2355-12-31","2356-12-31","2357-12-31",{"$f":"MD36","v":"2358-12-31"},"2359-12-31","2360-12-31","2361-12-31","2362-12-31","2363-12-31","2364-12-31","2365-12-31","2366-12-31","2367-12-31","2368-12-31","2369-12-31","2370-12-31","2371-12-31","2372-12-31","2373-12-31","2374-12-31","2375-12-31","2376-12-31","2377-12-31","2378-12-31","2379-12-31","2380-12-31","2381-12-31","2382-12-31","2383-12-31","2384-12-31","2385-12-31","2386-12-31","2387-12-31","2388-12-31","2389-12-31","2390-12-31","2391-12-31","2392-12-31","2393-12-31","2394-12-31","2395-12-31","2396-12-31","2397-12-31","2398-12-31","2399-12-31","2400-12-31","2401-12-31","2402-12-31","2403-12-31","2404-12-31","2405-12-31","2406-12-31","2407-12-31","2408-12-31","2409-12-31","2410-12-31","2411-12-31","2412-12-31","2413-12-31","2414-12-31","2415-12-31","2416-12-31","2417-12-31","2418-12-31","2419-12-31","2420-12-31","2421-12-31",{"$f":"OP36","v":"2422-12-31"},"2423-12-31","2424-12-31","2425-12-31","2426-12-31","2427-12-31","2428-12-31","2429-12-31","2430-12-31","2431-12-31","2432-12-31","2433-12-31","2434-12-31","2435-12-31","2436-12-31","2437-12-31","2438-12-31","2439-12-31","2440-12-31","2441-12-31","2442-12-31","2443-12-31","2444-12-31","2445-12-31","2446-12-31","2447-12-31","2448-12-31",{"$f":"PQ36","v":"2449-12-31"},"2450-12-31","2451-12-31","2452-12-31","2453-12-31","2454-12-31","2455-12-31","2456-12-31","2457-12-31","2458-12-31","2459-12-31","2460-12-31","2461-12-31","2462-12-31","2463-12-31","2464-12-31","2465-12-31","2466-12-31","2467-12-31","2468-12-31","2469-12-31","2470-12-31","2471-12-31","2472-12-31","2473-12-31","2474-12-31","2475-12-31","2476-12-31","2477-12-31","2478-12-31","2479-12-31","2480-12-31","2481-12-31","2482-12-31","2483-12-31","2484-12-31","2485-12-31","2486-12-31","2487-12-31","2488-12-31","2489-12-31","2490-12-31","2491-12-31","2492-12-31","2493-12-31","2494-12-31","2495-12-31","2496-12-31","2497-12-31","2498-12-31","2499-12-31","2500-12-31","2501-12-31","2502-12-31","2503-12-31","2504-12-31","2505-12-31","2506-12-31","2507-12-31","2508-12-31","2509-12-31","2510-12-31","2511-12-31","2512-12-31",{"$f":"SC36","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[]
[null,null,null,null,null,"Month","Average","Pct of Yr"]
[null,null,null,null,null,1,269.83737973967112,8.4185738673971666E-2,null,{"$f":"J39*$H58","v":8.4185738673971666E-2},8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,{"$f":"AP39*$H58","v":8.4185738673971666E-2},8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,{"$f":"BV39*$H58","v":8.4185738673971666E-2},8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,{"$f":"DB39*$H58","v":8.4185738673971666E-2},8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,{"$f":"EH39*$H58","v":8.4185738673971666E-2},8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,{"$f":"FD39*$H58","v":8.4185738673971666E-2},8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,{"$f":"HP39*$H58","v":8.4185738673971666E-2},8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,{"$f":"KB39*$H58","v":8.4185738673971666E-2},8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,{"$f":"MD39*$H58","v":8.4185738673971666E-2},8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,{"$f":"OP39*$H58","v":8.4185738673971666E-2},8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,{"$f":"PQ39*$H58","v":8.4185738673971666E-2},8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,8.4185738673971666E-2,{"$f":"SC39*$H58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2,289.83540111940306,9.0424860190400691E-2,null,{"$f":"J40*$H59","v":9.0424860190400691E-2},9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,{"$f":"AP40*$H59","v":9.0424860190400691E-2},9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,{"$f":"BV40*$H59","v":9.0424860190400691E-2},9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,{"$f":"DB40*$H59","v":9.0424860190400691E-2},9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,{"$f":"EH40*$H59","v":9.0424860190400691E-2},9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,{"$f":"FD40*$H59","v":9.0424860190400691E-2},9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,{"$f":"HP40*$H59","v":9.0424860190400691E-2},9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,{"$f":"KB40*$H59","v":9.0424860190400691E-2},9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,{"$f":"MD40*$H59","v":9.0424860190400691E-2},9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,{"$f":"OP40*$H59","v":9.0424860190400691E-2},9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,{"$f":"PQ40*$H59","v":9.0424860190400691E-2},9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,9.0424860190400691E-2,{"$f":"SC40*$H59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,299.4086771363888,9.3411597290343235E-2,null,{"$f":"J41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"AP41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"BV41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"CI41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"DB41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"EH41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"FD41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"HP41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"KB41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"MD41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"OP41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"PQ41*$H60","v":9.3411597290343235E-2},9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,9.3411597290343235E-2,{"$f":"SC41*$H60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,301.36298538011715,9.4021315941086259E-2,null,{"$f":"J42*$H61","v":9.4021315941086259E-2},9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,{"$f":"AP42*$H61","v":9.4021315941086259E-2},9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,{"$f":"BV42*$H61","v":9.4021315941086259E-2},9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,{"$f":"DB42*$H61","v":9.4021315941086259E-2},9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,{"$f":"EH42*$H61","v":9.4021315941086259E-2},9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,{"$f":"FD42*$H61","v":9.4021315941086259E-2},9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,{"$f":"HP42*$H61","v":9.4021315941086259E-2},9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,{"$f":"KB42*$H61","v":9.4021315941086259E-2},9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,{"$f":"MD42*$H61","v":9.4021315941086259E-2},9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,{"$f":"OP42*$H61","v":9.4021315941086259E-2},9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,{"$f":"PQ42*$H61","v":9.4021315941086259E-2},9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,9.4021315941086259E-2,{"$f":"SC42*$H61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,284.79110710243322,8.8851106330512949E-2,null,{"$f":"J43*$H62","v":8.8851106330512949E-2},8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,{"$f":"AP43*$H62","v":8.8851106330512949E-2},8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,{"$f":"BV43*$H62","v":8.8851106330512949E-2},8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,{"$f":"DB43*$H62","v":8.8851106330512949E-2},8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,{"$f":"EH43*$H62","v":8.8851106330512949E-2},8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,{"$f":"FD43*$H62","v":8.8851106330512949E-2},8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,{"$f":"HP43*$H62","v":8.8851106330512949E-2},8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,{"$f":"KB43*$H62","v":8.8851106330512949E-2},8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,{"$f":"MD43*$H62","v":8.8851106330512949E-2},8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,{"$f":"OP43*$H62","v":8.8851106330512949E-2},8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,{"$f":"PQ43*$H62","v":8.8851106330512949E-2},8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,8.8851106330512949E-2,{"$f":"SC43*$H62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,252.92331725146215,7.8908772058296203E-2,null,{"$f":"J44*$H63","v":7.8908772058296203E-2},7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,{"$f":"AP44*$H63","v":7.8908772058296203E-2},7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,{"$f":"BV44*$H63","v":7.8908772058296203E-2},7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,{"$f":"DB44*$H63","v":7.8908772058296203E-2},7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,{"$f":"EH44*$H63","v":7.8908772058296203E-2},7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,{"$f":"FD44*$H63","v":7.8908772058296203E-2},7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,{"$f":"HP44*$H63","v":7.8908772058296203E-2},7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,{"$f":"KB44*$H63","v":7.8908772058296203E-2},7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,{"$f":"MD44*$H63","v":7.8908772058296203E-2},7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,{"$f":"OP44*$H63","v":7.8908772058296203E-2},7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,{"$f":"PQ44*$H63","v":7.8908772058296203E-2},7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,7.8908772058296203E-2,{"$f":"SC44*$H63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,219.70493704018099,6.8545071231014526E-2,null,{"$f":"J45*$H64","v":6.8545071231014526E-2},6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,{"$f":"AP45*$H64","v":6.8545071231014526E-2},6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,{"$f":"BV45*$H64","v":6.8545071231014526E-2},6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,{"$f":"DB45*$H64","v":6.8545071231014526E-2},6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,{"$f":"EH45*$H64","v":6.8545071231014526E-2},6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,{"$f":"FD45*$H64","v":6.8545071231014526E-2},6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,{"$f":"HP45*$H64","v":6.8545071231014526E-2},6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,{"$f":"KB45*$H64","v":6.8545071231014526E-2},6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,{"$f":"MD45*$H64","v":6.8545071231014526E-2},6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,{"$f":"OP45*$H64","v":6.8545071231014526E-2},6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,{"$f":"PQ45*$H64","v":6.8545071231014526E-2},6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,6.8545071231014526E-2,{"$f":"SC45*$H64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,217.672243208829,6.7910897300569886E-2,null,{"$f":"J46*$H65","v":6.7910897300569886E-2},6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,{"$f":"AP46*$H65","v":6.7910897300569886E-2},6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,{"$f":"BV46*$H65","v":6.7910897300569886E-2},6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,{"$f":"DB46*$H65","v":6.7910897300569886E-2},6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,{"$f":"EH46*$H65","v":6.7910897300569886E-2},6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,{"$f":"FD46*$H65","v":6.7910897300569886E-2},6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,{"$f":"HP46*$H65","v":6.7910897300569886E-2},6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,{"$f":"KB46*$H65","v":6.7910897300569886E-2},6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,{"$f":"MD46*$H65","v":6.7910897300569886E-2},6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,{"$f":"OP46*$H65","v":6.7910897300569886E-2},6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,{"$f":"PQ46*$H65","v":6.7910897300569886E-2},6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,6.7910897300569886E-2,{"$f":"SC46*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,249.12879824561375,7.7724931681073597E-2,null,{"$f":"J47*$H66","v":7.7724931681073597E-2},7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,{"$f":"AP47*$H66","v":7.7724931681073597E-2},7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,{"$f":"BV47*$H66","v":7.7724931681073597E-2},7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,{"$f":"DB47*$H66","v":7.7724931681073597E-2},7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,{"$f":"EH47*$H66","v":7.7724931681073597E-2},7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,{"$f":"FD47*$H66","v":7.7724931681073597E-2},7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,{"$f":"HP47*$H66","v":7.7724931681073597E-2},7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,{"$f":"KB47*$H66","v":7.7724931681073597E-2},7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,{"$f":"MD47*$H66","v":7.7724931681073597E-2},7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,{"$f":"OP47*$H66","v":7.7724931681073597E-2},7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,{"$f":"PQ47*$H66","v":7.7724931681073597E-2},7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,7.7724931681073597E-2,{"$f":"SC47*$H66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,282.6408786078091,8.8180263120011884E-2,null,{"$f":"J48*$H67","v":8.8180263120011884E-2},8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,{"$f":"AP48*$H67","v":8.8180263120011884E-2},8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,{"$f":"BV48*$H67","v":8.8180263120011884E-2},8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,{"$f":"DB48*$H67","v":8.8180263120011884E-2},8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,{"$f":"EH48*$H67","v":8.8180263120011884E-2},8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,{"$f":"FD48*$H67","v":8.8180263120011884E-2},8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,{"$f":"HP48*$H67","v":8.8180263120011884E-2},8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,{"$f":"KB48*$H67","v":8.8180263120011884E-2},8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,{"$f":"MD48*$H67","v":8.8180263120011884E-2},8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,{"$f":"OP48*$H67","v":8.8180263120011884E-2},8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,{"$f":"PQ48*$H67","v":8.8180263120011884E-2},8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,8.8180263120011884E-2,{"$f":"SC48*$H67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,271.12067616959018,8.4586110401545636E-2,null,{"$f":"J49*$H68","v":8.4586110401545636E-2},8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,{"$f":"AP49*$H68","v":8.4586110401545636E-2},8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,{"$f":"BV49*$H68","v":8.4586110401545636E-2},8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,{"$f":"DB49*$H68","v":8.4586110401545636E-2},8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,{"$f":"EH49*$H68","v":8.4586110401545636E-2},8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,{"$f":"FD49*$H68","v":8.4586110401545636E-2},8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,{"$f":"HP49*$H68","v":8.4586110401545636E-2},8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,{"$f":"KB49*$H68","v":8.4586110401545636E-2},8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,{"$f":"MD49*$H68","v":8.4586110401545636E-2},8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,{"$f":"OP49*$H68","v":8.4586110401545636E-2},8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,{"$f":"PQ49*$H68","v":8.4586110401545636E-2},8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,8.4586110401545636E-2,{"$f":"SC49*$H68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,266.83596279003933,8.3249335781173397E-2,null,{"$f":"J50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,{"$f":"AP50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,{"$f":"BV50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,{"$f":"DB50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,{"$f":"EH50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,{"$f":"FD50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,{"$f":"HP50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,{"$f":"KB50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,{"$f":"MD50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,{"$f":"OP50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,{"$f":"PQ50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,{"$f":"SC50*$H69","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2]
[]
[null,null,null,null,null,"Total",3205.2623637915381]
[]
[null,null,null,null,null,"Percent of Annual",null,null,null,{"$f":"SUM(J58:J69)","v":1},{"$f":"SUM(K58:K69)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(BW58:BW69)","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,{"$f":"SUM(EI58:EI69)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(FD58:FD69)","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,{"$f":"SUM(HP58:HP69)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(KB58:KB69)","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,{"$f":"SUM(MN58:MN69)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(OZ58:OZ69)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(PQ58:PQ69)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(SC58:SC69)","v":8.3249335781173397E-2},8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2,8.3249335781173397E-2]

{"sheet":"Financial Model","index":4,"n_rows":438,"n_cols":497,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["          ",null,null,null,null,{"$f":"'Input C'!F2","v":"Longer Life"}]
[null,null,null,null,"Input Units","Constant","Constant","Sum","Model Units"]
[null,"Timeline"]
[null,null,null,"Period",null,null,null,null,"Counter",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487]
[null,null,null,"Months in Construction Period","Months",{"$f":"'Input C'!F6","v":12}]
[null,null,null,"Pre-COD Flag (Construction Periods)","Flag",{"$f":"F5/F7","v":1},null,{"$f":"SUM(K6:XFD6)","v":1},"Flag",null,{"$f":"(K4<=$F$6)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FE4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HE4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JQ4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(KQ4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LU4<=$F$6)*1","v":0},0,0,0,0,0,0,{"$f":"(MB4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MU4<=$F$6)*1","v":0},0,0,0,0,0,0,{"$f":"(NB4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(NQ4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QC4<=$F$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Months in Each Column","Months",{"$f":"'Input C'!F10","v":12},{"$f":"'Input C'!F11","v":12},null,"Months",null,{"$f":"IF(K6,$F$7,$G$7)","v":12},{"$f":"IF(L6,$F$7,$G$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BX6,$F$7,$G$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EJ6,$F$7,$G$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(FE6,$F$7,$G$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(HE6,$F$7,$G$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(JQ6,$F$7,$G$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(KQ6,$F$7,$G$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(LU6,$F$7,$G$7)","v":12},12,12,12,12,12,12,{"$f":"IF(MB6,$F$7,$G$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(MU6,$F$7,$G$7)","v":12},12,12,12,12,12,12,{"$f":"IF(NB6,$F$7,$G$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(NQ6,$F$7,$G$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(QC6,$F$7,$G$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,null,"Start of Period",null,null,null,null,"Date",null,{"$f":"J9+1","v":"2026-01-01"},{"$f":"K9+1","v":"2027-01-01"},"2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01","2076-01-01","2077-01-01","2078-01-01","2079-01-01","2080-01-01","2081-01-01","2082-01-01","2083-01-01","2084-01-01","2085-01-01","2086-01-01","2087-01-01","2088-01-01","2089-01-01","2090-01-01",{"$f":"BW9+1","v":"2091-01-01"},"2092-01-01","2093-01-01","2094-01-01","2095-01-01","2096-01-01","2097-01-01","2098-01-01","2099-01-01","2100-01-01","2101-01-01","2102-01-01","2103-01-01","2104-01-01","2105-01-01","2106-01-01","2107-01-01","2108-01-01","2109-01-01","2110-01-01","2111-01-01","2112-01-01","2113-01-01","2114-01-01","2115-01-01","2116-01-01","2117-01-01","2118-01-01","2119-01-01","2120-01-01","2121-01-01","2122-01-01","2123-01-01","2124-01-01","2125-01-01","2126-01-01","2127-01-01","2128-01-01","2129-01-01","2130-01-01","2131-01-01","2132-01-01","2133-01-01","2134-01-01","2135-01-01","2136-01-01","2137-01-01","2138-01-01","2139-01-01","2140-01-01","2141-01-01","2142-01-01","2143-01-01","2144-01-01","2145-01-01","2146-01-01","2147-01-01","2148-01-01","2149-01-01","2150-01-01","2151-01-01","2152-01-01","2153-01-01","2154-01-01",{"$f":"EI9+1","v":"2155-01-01"},"2156-01-01","2157-01-01","2158-01-01","2159-01-01","2160-01-01","2161-01-01","2162-01-01","2163-01-01","2164-01-01","2165-01-01","2166-01-01","2167-01-01","2168-01-01","2169-01-01","2170-01-01","2171-01-01","2172-01-01","2173-01-01","2174-01-01","2175-01-01",{"$f":"FD9+1","v":"2176-01-01"},{"$f":"FE9+1","v":"2177-01-01"},{"$f":"FF9+1","v":"2178-01-01"},{"$f":"FG9+1","v":"2179-01-01"},{"$f":"FH9+1","v":"2180-01-01"},{"$f":"FI9+1","v":"2181-01-01"},{"$f":"FJ9+1","v":"2182-01-01"},{"$f":"FK9+1","v":"2183-01-01"},{"$f":"FL9+1","v":"2184-01-01"},{"$f":"FM9+1","v":"2185-01-01"},{"$f":"FN9+1","v":"2186-01-01"},{"$f":"FO9+1","v":"2187-01-01"},{"$f":"FP9+1","v":"2188-01-01"},{"$f":"FQ9+1","v":"2189-01-01"},{"$f":"FR9+1","v":"2190-01-01"},{"$f":"FS9+1","v":"2191-01-01"},{"$f":"FT9+1","v":"2192-01-01"},{"$f":"FU9+1","v":"2193-01-01"},{"$f":"FV9+1","v":"2194-01-01"},{"$f":"FW9+1","v":"2195-01-01"},{"$f":"FX9+1","v":"2196-01-01"},{"$f":"FY9+1","v":"2197-01-01"},{"$f":"FZ9+1","v":"2198-01-01"},{"$f":"GA9+1","v":"2199-01-01"},{"$f":"GB9+1","v":"2200-01-01"},{"$f":"GC9+1","v":"2201-01-01"},{"$f":"GD9+1","v":"2202-01-01"},{"$f":"GE9+1","v":"2203-01-01"},{"$f":"GF9+1","v":"2204-01-01"},{"$f":"GG9+1","v":"2205-01-01"},{"$f":"GH9+1","v":"2206-01-01"},{"$f":"GI9+1","v":"2207-01-01"},{"$f":"GJ9+1","v":"2208-01-01"},{"$f":"GK9+1","v":"2209-01-01"},{"$f":"GL9+1","v":"2210-01-01"},{"$f":"GM9+1","v":"2211-01-01"},{"$f":"GN9+1","v":"2212-01-01"},{"$f":"GO9+1","v":"2213-01-01"},{"$f":"GP9+1","v":"2214-01-01"},{"$f":"GQ9+1","v":"2215-01-01"},{"$f":"GR9+1","v":"2216-01-01"},{"$f":"GS9+1","v":"2217-01-01"},{"$f":"GT9+1","v":"2218-01-01"},{"$f":"GU9+1","v":"2219-01-01"},{"$f":"GV9+1","v":"2220-01-01"},{"$f":"GW9+1","v":"2221-01-01"},{"$f":"GX9+1","v":"2222-01-01"},{"$f":"GY9+1","v":"2223-01-01"},{"$f":"GZ9+1","v":"2224-01-01"},{"$f":"HA9+1","v":"2225-01-01"},{"$f":"HB9+1","v":"2226-01-01"},{"$f":"HC9+1","v":"2227-01-01"},{"$f":"HD9+1","v":"2228-01-01"},{"$f":"HE9+1","v":"2229-01-01"},{"$f":"HF9+1","v":"2230-01-01"},{"$f":"HG9+1","v":"2231-01-01"},{"$f":"HH9+1","v":"2232-01-01"},{"$f":"HI9+1","v":"2233-01-01"},{"$f":"HJ9+1","v":"2234-01-01"},{"$f":"HK9+1","v":"2235-01-01"},{"$f":"HL9+1","v":"2236-01-01"},{"$f":"HM9+1","v":"2237-01-01"},{"$f":"HN9+1","v":"2238-01-01"},{"$f":"HO9+1","v":"2239-01-01"},{"$f":"HP9+1","v":"2240-01-01"},{"$f":"HQ9+1","v":"2241-01-01"},{"$f":"HR9+1","v":"2242-01-01"},{"$f":"HS9+1","v":"2243-01-01"},{"$f":"HT9+1","v":"2244-01-01"},{"$f":"HU9+1","v":"2245-01-01"},{"$f":"HV9+1","v":"2246-01-01"},{"$f":"HW9+1","v":"2247-01-01"},{"$f":"HX9+1","v":"2248-01-01"},{"$f":"HY9+1","v":"2249-01-01"},{"$f":"HZ9+1","v":"2250-01-01"},{"$f":"IA9+1","v":"2251-01-01"},{"$f":"IB9+1","v":"2252-01-01"},{"$f":"IC9+1","v":"2253-01-01"},{"$f":"ID9+1","v":"2254-01-01"},{"$f":"IE9+1","v":"2255-01-01"},{"$f":"IF9+1","v":"2256-01-01"},{"$f":"IG9+1","v":"2257-01-01"},{"$f":"IH9+1","v":"2258-01-01"},{"$f":"II9+1","v":"2259-01-01"},{"$f":"IJ9+1","v":"2260-01-01"},{"$f":"IK9+1","v":"2261-01-01"},{"$f":"IL9+1","v":"2262-01-01"},{"$f":"IM9+1","v":"2263-01-01"},{"$f":"IN9+1","v":"2264-01-01"},{"$f":"IO9+1","v":"2265-01-01"},{"$f":"IP9+1","v":"2266-01-01"},{"$f":"IQ9+1","v":"2267-01-01"},{"$f":"IR9+1","v":"2268-01-01"},{"$f":"IS9+1","v":"2269-01-01"},{"$f":"IT9+1","v":"2270-01-01"},{"$f":"IU9+1","v":"2271-01-01"},{"$f":"IV9+1","v":"2272-01-01"},{"$f":"IW9+1","v":"2273-01-01"},{"$f":"IX9+1","v":"2274-01-01"},{"$f":"IY9+1","v":"2275-01-01"},{"$f":"IZ9+1","v":"2276-01-01"},{"$f":"JA9+1","v":"2277-01-01"},{"$f":"JB9+1","v":"2278-01-01"},{"$f":"JC9+1","v":"2279-01-01"},{"$f":"JD9+1","v":"2280-01-01"},{"$f":"JE9+1","v":"2281-01-01"},{"$f":"JF9+1","v":"2282-01-01"},{"$f":"JG9+1","v":"2283-01-01"},{"$f":"JH9+1","v":"2284-01-01"},{"$f":"JI9+1","v":"2285-01-01"},{"$f":"JJ9+1","v":"2286-01-01"},{"$f":"JK9+1","v":"2287-01-01"},{"$f":"JL9+1","v":"2288-01-01"},{"$f":"JM9+1","v":"2289-01-01"},{"$f":"JN9+1","v":"2290-01-01"},{"$f":"JO9+1","v":"2291-01-01"},{"$f":"JP9+1","v":"2292-01-01"},{"$f":"JQ9+1","v":"2293-01-01"},{"$f":"JR9+1","v":"2294-01-01"},{"$f":"JS9+1","v":"2295-01-01"},{"$f":"JT9+1","v":"2296-01-01"},{"$f":"JU9+1","v":"2297-01-01"},{"$f":"JV9+1","v":"2298-01-01"},{"$f":"JW9+1","v":"2299-01-01"},{"$f":"JX9+1","v":"2300-01-01"},{"$f":"JY9+1","v":"2301-01-01"},{"$f":"JZ9+1","v":"2302-01-01"},{"$f":"KA9+1","v":"2303-01-01"},{"$f":"KB9+1","v":"2304-01-01"},{"$f":"KC9+1","v":"2305-01-01"},{"$f":"KD9+1","v":"2306-01-01"},{"$f":"KE9+1","v":"2307-01-01"},{"$f":"KF9+1","v":"2308-01-01"},{"$f":"KG9+1","v":"2309-01-01"},{"$f":"KH9+1","v":"2310-01-01"},{"$f":"KI9+1","v":"2311-01-01"},{"$f":"KJ9+1","v":"2312-01-01"},{"$f":"KK9+1","v":"2313-01-01"},{"$f":"KL9+1","v":"2314-01-01"},{"$f":"KM9+1","v":"2315-01-01"},{"$f":"KN9+1","v":"2316-01-01"},{"$f":"KO9+1","v":"2317-01-01"},{"$f":"KP9+1","v":"2318-01-01"},{"$f":"KQ9+1","v":"2319-01-01"},{"$f":"KR9+1","v":"2320-01-01"},{"$f":"KS9+1","v":"2321-01-01"},{"$f":"KT9+1","v":"2322-01-01"},{"$f":"KU9+1","v":"2323-01-01"},{"$f":"KV9+1","v":"2324-01-01"},{"$f":"KW9+1","v":"2325-01-01"},{"$f":"KX9+1","v":"2326-01-01"},{"$f":"KY9+1","v":"2327-01-01"},{"$f":"KZ9+1","v":"2328-01-01"},{"$f":"LA9+1","v":"2329-01-01"},{"$f":"LB9+1","v":"2330-01-01"},{"$f":"LC9+1","v":"2331-01-01"},{"$f":"LD9+1","v":"2332-01-01"},{"$f":"LE9+1","v":"2333-01-01"},{"$f":"LF9+1","v":"2334-01-01"},{"$f":"LG9+1","v":"2335-01-01"},{"$f":"LH9+1","v":"2336-01-01"},{"$f":"LI9+1","v":"2337-01-01"},{"$f":"LJ9+1","v":"2338-01-01"},{"$f":"LK9+1","v":"2339-01-01"},{"$f":"LL9+1","v":"2340-01-01"},{"$f":"LM9+1","v":"2341-01-01"},{"$f":"LN9+1","v":"2342-01-01"},{"$f":"LO9+1","v":"2343-01-01"},{"$f":"LP9+1","v":"2344-01-01"},{"$f":"LQ9+1","v":"2345-01-01"},{"$f":"LR9+1","v":"2346-01-01"},{"$f":"LS9+1","v":"2347-01-01"},{"$f":"LT9+1","v":"2348-01-01"},{"$f":"LU9+1","v":"2349-01-01"},{"$f":"LV9+1","v":"2350-01-01"},{"$f":"LW9+1","v":"2351-01-01"},{"$f":"LX9+1","v":"2352-01-01"},{"$f":"LY9+1","v":"2353-01-01"},{"$f":"LZ9+1","v":"2354-01-01"},{"$f":"MA9+1","v":"2355-01-01"},{"$f":"MB9+1","v":"2356-01-01"},{"$f":"MC9+1","v":"2357-01-01"},{"$f":"MD9+1","v":"2358-01-01"},{"$f":"ME9+1","v":"2359-01-01"},{"$f":"MF9+1","v":"2360-01-01"},{"$f":"MG9+1","v":"2361-01-01"},{"$f":"MH9+1","v":"2362-01-01"},{"$f":"MI9+1","v":"2363-01-01"},{"$f":"MJ9+1","v":"2364-01-01"},{"$f":"MK9+1","v":"2365-01-01"},{"$f":"ML9+1","v":"2366-01-01"},{"$f":"MM9+1","v":"2367-01-01"},{"$f":"MN9+1","v":"2368-01-01"},{"$f":"MO9+1","v":"2369-01-01"},{"$f":"MP9+1","v":"2370-01-01"},{"$f":"MQ9+1","v":"2371-01-01"},{"$f":"MR9+1","v":"2372-01-01"},{"$f":"MS9+1","v":"2373-01-01"},{"$f":"MT9+1","v":"2374-01-01"},{"$f":"MU9+1","v":"2375-01-01"},{"$f":"MV9+1","v":"2376-01-01"},{"$f":"MW9+1","v":"2377-01-01"},{"$f":"MX9+1","v":"2378-01-01"},{"$f":"MY9+1","v":"2379-01-01"},{"$f":"MZ9+1","v":"2380-01-01"},{"$f":"NA9+1","v":"2381-01-01"},{"$f":"NB9+1","v":"2382-01-01"},{"$f":"NC9+1","v":"2383-01-01"},{"$f":"ND9+1","v":"2384-01-01"},{"$f":"NE9+1","v":"2385-01-01"},{"$f":"NF9+1","v":"2386-01-01"},{"$f":"NG9+1","v":"2387-01-01"},{"$f":"NH9+1","v":"2388-01-01"},{"$f":"NI9+1","v":"2389-01-01"},{"$f":"NJ9+1","v":"2390-01-01"},{"$f":"NK9+1","v":"2391-01-01"},{"$f":"NL9+1","v":"2392-01-01"},{"$f":"NM9+1","v":"2393-01-01"},{"$f":"NN9+1","v":"2394-01-01"},{"$f":"NO9+1","v":"2395-01-01"},{"$f":"NP9+1","v":"2396-01-01"},{"$f":"NQ9+1","v":"2397-01-01"},{"$f":"NR9+1","v":"2398-01-01"},{"$f":"NS9+1","v":"2399-01-01"},{"$f":"NT9+1","v":"2400-01-01"},{"$f":"NU9+1","v":"2401-01-01"},{"$f":"NV9+1","v":"2402-01-01"},{"$f":"NW9+1","v":"2403-01-01"},{"$f":"NX9+1","v":"2404-01-01"},{"$f":"NY9+1","v":"2405-01-01"},{"$f":"NZ9+1","v":"2406-01-01"},{"$f":"OA9+1","v":"2407-01-01"},{"$f":"OB9+1","v":"2408-01-01"},{"$f":"OC9+1","v":"2409-01-01"},{"$f":"OD9+1","v":"2410-01-01"},{"$f":"OE9+1","v":"2411-01-01"},{"$f":"OF9+1","v":"2412-01-01"},{"$f":"OG9+1","v":"2413-01-01"},{"$f":"OH9+1","v":"2414-01-01"},{"$f":"OI9+1","v":"2415-01-01"},{"$f":"OJ9+1","v":"2416-01-01"},{"$f":"OK9+1","v":"2417-01-01"},{"$f":"OL9+1","v":"2418-01-01"},{"$f":"OM9+1","v":"2419-01-01"},{"$f":"ON9+1","v":"2420-01-01"},{"$f":"OO9+1","v":"2421-01-01"},{"$f":"OP9+1","v":"2422-01-01"},{"$f":"OQ9+1","v":"2423-01-01"},{"$f":"OR9+1","v":"2424-01-01"},{"$f":"OS9+1","v":"2425-01-01"},{"$f":"OT9+1","v":"2426-01-01"},{"$f":"OU9+1","v":"2427-01-01"},{"$f":"OV9+1","v":"2428-01-01"},{"$f":"OW9+1","v":"2429-01-01"},{"$f":"OX9+1","v":"2430-01-01"},{"$f":"OY9+1","v":"2431-01-01"},{"$f":"OZ9+1","v":"2432-01-01"},{"$f":"PA9+1","v":"2433-01-01"},{"$f":"PB9+1","v":"2434-01-01"},{"$f":"PC9+1","v":"2435-01-01"},{"$f":"PD9+1","v":"2436-01-01"},{"$f":"PE9+1","v":"2437-01-01"},{"$f":"PF9+1","v":"2438-01-01"},{"$f":"PG9+1","v":"2439-01-01"},{"$f":"PH9+1","v":"2440-01-01"},{"$f":"PI9+1","v":"2441-01-01"},{"$f":"PJ9+1","v":"2442-01-01"},{"$f":"PK9+1","v":"2443-01-01"},{"$f":"PL9+1","v":"2444-01-01"},{"$f":"PM9+1","v":"2445-01-01"},{"$f":"PN9+1","v":"2446-01-01"},{"$f":"PO9+1","v":"2447-01-01"},{"$f":"PP9+1","v":"2448-01-01"},{"$f":"PQ9+1","v":"2449-01-01"},{"$f":"PR9+1","v":"2450-01-01"},{"$f":"PS9+1","v":"2451-01-01"},{"$f":"PT9+1","v":"2452-01-01"},{"$f":"PU9+1","v":"2453-01-01"},{"$f":"PV9+1","v":"2454-01-01"},{"$f":"PW9+1","v":"2455-01-01"},{"$f":"PX9+1","v":"2456-01-01"},{"$f":"PY9+1","v":"2457-01-01"},{"$f":"PZ9+1","v":"2458-01-01"},{"$f":"QA9+1","v":"2459-01-01"},{"$f":"QB9+1","v":"2460-01-01"},{"$f":"QC9+1","v":"2461-01-01"},{"$f":"QD9+1","v":"2462-01-01"},{"$f":"QE9+1","v":"2463-01-01"},{"$f":"QF9+1","v":"2464-01-01"},{"$f":"QG9+1","v":"2465-01-01"},{"$f":"QH9+1","v":"2466-01-01"},{"$f":"QI9+1","v":"2467-01-01"},{"$f":"QJ9+1","v":"2468-01-01"},{"$f":"QK9+1","v":"2469-01-01"},{"$f":"QL9+1","v":"2470-01-01"},{"$f":"QM9+1","v":"2471-01-01"},{"$f":"QN9+1","v":"2472-01-01"},{"$f":"QO9+1","v":"2473-01-01"},{"$f":"QP9+1","v":"2474-01-01"},{"$f":"QQ9+1","v":"2475-01-01"},{"$f":"QR9+1","v":"2476-01-01"},{"$f":"QS9+1","v":"2477-01-01"},{"$f":"QT9+1","v":"2478-01-01"},{"$f":"QU9+1","v":"2479-01-01"},{"$f":"QV9+1","v":"2480-01-01"},{"$f":"QW9+1","v":"2481-01-01"},{"$f":"QX9+1","v":"2482-01-01"},{"$f":"QY9+1","v":"2483-01-01"},{"$f":"QZ9+1","v":"2484-01-01"},{"$f":"RA9+1","v":"2485-01-01"},{"$f":"RB9+1","v":"2486-01-01"},{"$f":"RC9+1","v":"2487-01-01"},{"$f":"RD9+1","v":"2488-01-01"},{"$f":"RE9+1","v":"2489-01-01"},{"$f":"RF9+1","v":"2490-01-01"},{"$f":"RG9+1","v":"2491-01-01"},{"$f":"RH9+1","v":"2492-01-01"},{"$f":"RI9+1","v":"2493-01-01"},{"$f":"RJ9+1","v":"2494-01-01"},{"$f":"RK9+1","v":"2495-01-01"},{"$f":"RL9+1","v":"2496-01-01"},{"$f":"RM9+1","v":"2497-01-01"},{"$f":"RN9+1","v":"2498-01-01"},{"$f":"RO9+1","v":"2499-01-01"},{"$f":"RP9+1","v":"2500-01-01"},{"$f":"RQ9+1","v":"2501-01-01"},{"$f":"RR9+1","v":"2502-01-01"},{"$f":"RS9+1","v":"2503-01-01"},{"$f":"RT9+1","v":"2504-01-01"},{"$f":"RU9+1","v":"2505-01-01"},{"$f":"RV9+1","v":"2506-01-01"},{"$f":"RW9+1","v":"2507-01-01"},{"$f":"RX9+1","v":"2508-01-01"},{"$f":"RY9+1","v":"2509-01-01"},{"$f":"RZ9+1","v":"2510-01-01"},{"$f":"SA9+1","v":"2511-01-01"},{"$f":"SB9+1","v":"2512-01-01"}]
[null,null,null,"End of Period",null,null,null,null,"Date",{"$f":"'Input C'!F5-1","v":"2025-12-31"},{"$f":"EDATE(K8,K7)-1","v":"2026-12-31"},{"$f":"EDATE(L8,L7)-1","v":"2027-12-31"},"2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31","2080-12-31","2081-12-31","2082-12-31","2083-12-31","2084-12-31","2085-12-31","2086-12-31","2087-12-31","2088-12-31","2089-12-31","2090-12-31",{"$f":"EDATE(BX8,BX7)-1","v":"2091-12-31"},"2092-12-31","2093-12-31","2094-12-31","2095-12-31","2096-12-31","2097-12-31","2098-12-31","2099-12-31","2100-12-31","2101-12-31","2102-12-31","2103-12-31","2104-12-31","2105-12-31","2106-12-31","2107-12-31","2108-12-31","2109-12-31","2110-12-31","2111-12-31","2112-12-31","2113-12-31","2114-12-31","2115-12-31","2116-12-31","2117-12-31","2118-12-31","2119-12-31","2120-12-31","2121-12-31","2122-12-31","2123-12-31","2124-12-31","2125-12-31","2126-12-31","2127-12-31","2128-12-31","2129-12-31","2130-12-31","2131-12-31","2132-12-31","2133-12-31","2134-12-31","2135-12-31","2136-12-31","2137-12-31","2138-12-31","2139-12-31","2140-12-31","2141-12-31","2142-12-31","2143-12-31","2144-12-31","2145-12-31","2146-12-31","2147-12-31","2148-12-31","2149-12-31","2150-12-31","2151-12-31","2152-12-31","2153-12-31","2154-12-31",{"$f":"EDATE(EJ8,EJ7)-1","v":"2155-12-31"},"2156-12-31","2157-12-31","2158-12-31","2159-12-31","2160-12-31","2161-12-31","2162-12-31","2163-12-31","2164-12-31","2165-12-31","2166-12-31","2167-12-31","2168-12-31","2169-12-31","2170-12-31","2171-12-31","2172-12-31","2173-12-31","2174-12-31","2175-12-31",{"$f":"EDATE(FE8,FE7)-1","v":"2176-12-31"},"2177-12-31","2178-12-31","2179-12-31","2180-12-31","2181-12-31","2182-12-31","2183-12-31","2184-12-31","2185-12-31","2186-12-31","2187-12-31","2188-12-31","2189-12-31","2190-12-31","2191-12-31","2192-12-31","2193-12-31","2194-12-31","2195-12-31","2196-12-31","2197-12-31","2198-12-31","2199-12-31","2200-12-31","2201-12-31","2202-12-31","2203-12-31","2204-12-31","2205-12-31","2206-12-31","2207-12-31","2208-12-31","2209-12-31","2210-12-31","2211-12-31","2212-12-31","2213-12-31","2214-12-31","2215-12-31","2216-12-31","2217-12-31","2218-12-31","2219-12-31","2220-12-31","2221-12-31","2222-12-31","2223-12-31","2224-12-31","2225-12-31","2226-12-31","2227-12-31",{"$f":"EDATE(HE8,HE7)-1","v":"2228-12-31"},"2229-12-31","2230-12-31","2231-12-31","2232-12-31","2233-12-31","2234-12-31","2235-12-31","2236-12-31","2237-12-31","2238-12-31","2239-12-31","2240-12-31","2241-12-31","2242-12-31","2243-12-31","2244-12-31","2245-12-31","2246-12-31","2247-12-31","2248-12-31","2249-12-31","2250-12-31","2251-12-31","2252-12-31","2253-12-31","2254-12-31","2255-12-31","2256-12-31","2257-12-31","2258-12-31","2259-12-31","2260-12-31","2261-12-31","2262-12-31","2263-12-31","2264-12-31","2265-12-31","2266-12-31","2267-12-31","2268-12-31","2269-12-31","2270-12-31","2271-12-31","2272-12-31","2273-12-31","2274-12-31","2275-12-31","2276-12-31","2277-12-31","2278-12-31","2279-12-31","2280-12-31","2281-12-31","2282-12-31","2283-12-31","2284-12-31","2285-12-31","2286-12-31","2287-12-31","2288-12-31","2289-12-31","2290-12-31","2291-12-31",{"$f":"EDATE(JQ8,JQ7)-1","v":"2292-12-31"},"2293-12-31","2294-12-31","2295-12-31","2296-12-31","2297-12-31","2298-12-31","2299-12-31","2300-12-31","2301-12-31","2302-12-31","2303-12-31","2304-12-31","2305-12-31","2306-12-31","2307-12-31","2308-12-31","2309-12-31","2310-12-31","2311-12-31","2312-12-31","2313-12-31","2314-12-31","2315-12-31","2316-12-31","2317-12-31",{"$f":"EDATE(KQ8,KQ7)-1","v":"2318-12-31"},"2319-12-31","2320-12-31","2321-12-31","2322-12-31","2323-12-31","2324-12-31","2325-12-31","2326-12-31","2327-12-31","2328-12-31","2329-12-31","2330-12-31","2331-12-31","2332-12-31","2333-12-31","2334-12-31","2335-12-31","2336-12-31","2337-12-31","2338-12-31","2339-12-31","2340-12-31","2341-12-31","2342-12-31","2343-12-31","2344-12-31","2345-12-31","2346-12-31","2347-12-31",{"$f":"EDATE(LU8,LU7)-1","v":"2348-12-31"},"2349-12-31","2350-12-31","2351-12-31","2352-12-31","2353-12-31","2354-12-31",{"$f":"EDATE(MB8,MB7)-1","v":"2355-12-31"},"2356-12-31","2357-12-31","2358-12-31","2359-12-31","2360-12-31","2361-12-31","2362-12-31","2363-12-31","2364-12-31","2365-12-31","2366-12-31","2367-12-31","2368-12-31","2369-12-31","2370-12-31","2371-12-31","2372-12-31","2373-12-31",{"$f":"EDATE(MU8,MU7)-1","v":"2374-12-31"},"2375-12-31","2376-12-31","2377-12-31","2378-12-31","2379-12-31","2380-12-31",{"$f":"EDATE(NB8,NB7)-1","v":"2381-12-31"},"2382-12-31","2383-12-31","2384-12-31","2385-12-31","2386-12-31","2387-12-31","2388-12-31","2389-12-31","2390-12-31","2391-12-31","2392-12-31","2393-12-31","2394-12-31","2395-12-31",{"$f":"EDATE(NQ8,NQ7)-1","v":"2396-12-31"},"2397-12-31","2398-12-31","2399-12-31","2400-12-31","2401-12-31","2402-12-31","2403-12-31","2404-12-31","2405-12-31","2406-12-31","2407-12-31","2408-12-31","2409-12-31","2410-12-31","2411-12-31","2412-12-31","2413-12-31","2414-12-31","2415-12-31","2416-12-31","2417-12-31","2418-12-31","2419-12-31","2420-12-31","2421-12-31","2422-12-31","2423-12-31","2424-12-31","2425-12-31","2426-12-31","2427-12-31","2428-12-31","2429-12-31","2430-12-31","2431-12-31","2432-12-31","2433-12-31","2434-12-31","2435-12-31","2436-12-31","2437-12-31","2438-12-31","2439-12-31","2440-12-31","2441-12-31","2442-12-31","2443-12-31","2444-12-31","2445-12-31","2446-12-31","2447-12-31","2448-12-31","2449-12-31","2450-12-31","2451-12-31","2452-12-31","2453-12-31","2454-12-31","2455-12-31","2456-12-31","2457-12-31","2458-12-31","2459-12-31",{"$f":"EDATE(QC8,QC7)-1","v":"2460-12-31"},"2461-12-31","2462-12-31","2463-12-31","2464-12-31","2465-12-31","2466-12-31","2467-12-31","2468-12-31","2469-12-31","2470-12-31","2471-12-31","2472-12-31","2473-12-31","2474-12-31","2475-12-31","2476-12-31","2477-12-31","2478-12-31","2479-12-31","2480-12-31","2481-12-31","2482-12-31","2483-12-31","2484-12-31","2485-12-31","2486-12-31","2487-12-31","2488-12-31","2489-12-31","2490-12-31","2491-12-31","2492-12-31","2493-12-31","2494-12-31","2495-12-31","2496-12-31","2497-12-31","2498-12-31","2499-12-31","2500-12-31","2501-12-31","2502-12-31","2503-12-31","2504-12-31","2505-12-31","2506-12-31","2507-12-31","2508-12-31","2509-12-31","2510-12-31","2511-12-31","2512-12-31"]
[null,null,null,"Operating Period","Date",{"$f":"'Input C'!F7","v":"2027-01-01"},{"$f":"'Input C'!F9","v":"2062-01-01"},{"$f":"SUM(K10:XFD10)","v":35},"Flag",null,{"$f":"(AND(K8>=$F$10,K8<$G$10))*1","v":0},{"$f":"(AND(L8>=$F$10,L8<$G$10))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BX8>=$F$10,BX8<$G$10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EJ8>=$F$10,EJ8<$G$10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FE8>=$F$10,FE8<$G$10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HE8>=$F$10,HE8<$G$10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JQ8>=$F$10,JQ8<$G$10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KQ8>=$F$10,KQ8<$G$10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LU8>=$F$10,LU8<$G$10))*1","v":0},0,0,0,0,0,0,{"$f":"(AND(MB8>=$F$10,MB8<$G$10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MU8>=$F$10,MU8<$G$10))*1","v":0},0,0,0,0,0,0,{"$f":"(AND(NB8>=$F$10,NB8<$G$10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NQ8>=$F$10,NQ8<$G$10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QC8>=$F$10,QC8<$G$10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Label",null,null,null,null,null,null,{"$f":"IF(K6,\"Const\",IF(K10,\"Ops\",\"Retire\"))","v":"Const"},{"$f":"IF(L6,\"Const\",IF(L10,\"Ops\",\"Retire\"))","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire",{"$f":"IF(BX6,\"Const\",IF(BX10,\"Ops\",\"Retire\"))","v":"Retire"},"Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire",{"$f":"IF(EJ6,\"Const\",IF(EJ10,\"Ops\",\"Retire\"))","v":"Retire"},"Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire",{"$f":"IF(GV6,\"Const\",IF(GV10,\"Ops\",\"Retire\"))","v":"Retire"},"Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire",{"$f":"IF(JH6,\"Const\",IF(JH10,\"Ops\",\"Retire\"))","v":"Retire"},"Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire",{"$f":"IF(LT6,\"Const\",IF(LT10,\"Ops\",\"Retire\"))","v":"Retire"},"Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire",{"$f":"IF(OF6,\"Const\",IF(OF10,\"Ops\",\"Retire\"))","v":"Retire"},"Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire",{"$f":"IF(QR6,\"Const\",IF(QR10,\"Ops\",\"Retire\"))","v":"Retire"},"Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire"]
[]
[null,"Electricity Generation"]
[null,null,null,"Capacity","MWp",{"$f":"'Input C'!F15","v":130},null,null,"MWp",null,{"$f":"$F$14*K10","v":0},{"$f":"$F$14*L10","v":130},130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$14*BX10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$14*EJ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$14*FE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$14*HE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$14*JQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$14*KQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$14*LU10","v":0},0,0,0,0,0,0,{"$f":"$F$14*MB10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$14*MU10","v":0},0,0,0,0,0,0,{"$f":"$F$14*NB10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$14*NQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$14*QC10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual Yield","MWh/MWp",{"$f":"'Input C'!F20","v":1871.2},null,null,"MWh/MWp",null,{"$f":"$F$15*K10","v":0},{"$f":"$F$15*L10","v":1871.2},1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,1871.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*BX10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*EJ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*FE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*HE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*JQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*KQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*LU10","v":0},0,0,0,0,0,0,{"$f":"$F$15*MB10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*MU10","v":0},0,0,0,0,0,0,{"$f":"$F$15*NB10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*NQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*QC10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Percentage of Year from InputS and UDF",null,null,null,null,"%",null,{"$f":"_xlfn.XLOOKUP(K9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(L9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(M9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(N9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(O9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(P9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(Q9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(R9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(S9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(T9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(U9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(V9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(W9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(X9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(Y9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(Z9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(AZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(BZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(CZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(DZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(ED9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(ER9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(ES9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(ET9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(EZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(FZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(GZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(HZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(ID9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(II9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(IZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(JZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(KZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(LZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(ME9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(ML9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(MZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(ND9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(NZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(ON9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(OZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(PZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(QZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RD9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RE9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RF9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RG9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RH9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RI9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RJ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RK9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RL9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RM9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RN9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RO9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RP9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RQ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RR9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RS9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RT9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RU9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RV9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RW9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RX9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RY9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(RZ9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(SA9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(SB9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1},{"$f":"_xlfn.XLOOKUP(SC9,'Input S'!55:55,'Input S'!73:73,0,-1)","v":1}]
[null,null,null,"Hours in Period","Hours",{"$f":"G7","v":12},{"$f":"F17=Months","v":true},null,"Hours",null,{"$f":"IF($G$17,8760,(K9-K8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(AQ9-AQ8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(BW9-BW8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(DC9-DC8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(EI9-EI8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(FE9-FE8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(HE9-HE8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(JQ9-JQ8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(KQ9-KQ8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(LU9-LU8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(MB9-MB8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(MU9-MU8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(NB9-NB8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(NQ9-NQ8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"IF($G$17,8760,(QC9-QC8+1)*Hours)","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760]
[null,null,null,"Generation before degradation",null,null,null,null,"MWh",null,{"$f":"K14*K15*K16","v":0},{"$f":"L14*L15*L16","v":243256},243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,{"$f":"X14*X15*X16","v":243256},243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,243256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX15*BX16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ15*EJ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE14*FE15*FE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE14*HE15*HE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ14*JQ15*JQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ14*KQ15*KQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU14*LU15*LU16","v":0},0,0,0,0,0,0,{"$f":"MB14*MB15*MB16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU14*MU15*MU16","v":0},0,0,0,0,0,0,{"$f":"NB14*NB15*NB16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ14*NQ15*NQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC14*QC15*QC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Availability","%",{"$f":"'Input C'!F23","v":0.95},null,null,"%",null,{"$f":"$F$19*K10","v":0},{"$f":"$F$19*L10","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$19*BX10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$19*EJ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$19*FE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$19*HE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$19*JQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$19*KQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$19*LU10","v":0},0,0,0,0,0,0,{"$f":"$F$19*MB10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$19*MU10","v":0},0,0,0,0,0,0,{"$f":"$F$19*NB10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$19*NQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$19*QC10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Generation after availability",null,null,null,null,"MWh",null,{"$f":"K19*K18","v":0},{"$f":"L19*L18","v":231093.19999999998},231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,231093.19999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX19*BX18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ19*EJ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE19*FE18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE19*HE18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ19*JQ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ19*KQ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU19*LU18","v":0},0,0,0,0,0,0,{"$f":"MB19*MB18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU19*MU18","v":0},0,0,0,0,0,0,{"$f":"NB19*NB18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ19*NQ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC19*QC18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Degradation","%",{"$f":"'Input C'!F24","v":5.0000000000000001E-3},null,null,"%",null,{"$f":"(1+$F$21)^(K7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(AQ7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(BW7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(DC7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(EI7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(FE7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(HE7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(JQ7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(KQ7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(LU7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(MB7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(MU7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(NB7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(NQ7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,{"$f":"(1+$F$21)^(QC7/Months)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3]
[null,null,null,"Degradation Index",null,null,null,null,"Index",1,{"$f":"J22*(1-K21*K10)","v":1},{"$f":"K22*(1-L21*L10)","v":0.99500000000000011},0.99002500000000027,0.98507487500000035,0.9801495006250005,0.97524875312187564,0.9703725093562664,0.96552064680948513,0.96069304357543783,0.95588957835756072,0.95111013046577297,0.94635457981344417,0.94162280691437705,0.93691469287980522,0.93223011941540634,0.9275689688183294,0.92293112397423782,0.91831646835436676,0.91372488601259505,0.90915626158253215,0.90461048027461954,0.90008742787324658,0.89558699073388048,0.89110905578021116,0.88665351050131025,0.88222024294880375,0.87780914173405977,0.87342009602538961,0.86905299554526272,0.86470773056753647,0.86038419191469884,0.85608227095512546,0.85180185960034993,0.84754285030234833,0.84330513605083668,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,{"$f":"BW22*(1-BX21*BX10)","v":0.83908861037058258},0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,{"$f":"EI22*(1-EJ21*EJ10)","v":0.83908861037058258},0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,0.83908861037058258,{"$f":"FD22*(1-FE21*FE10)","v":0.83908861037058258},{"$f":"FE22*(1-FF21*FF10)","v":0.83908861037058258},{"$f":"FF22*(1-FG21*FG10)","v":0.83908861037058258},{"$f":"FG22*(1-FH21*FH10)","v":0.83908861037058258},{"$f":"FH22*(1-FI21*FI10)","v":0.83908861037058258},{"$f":"FI22*(1-FJ21*FJ10)","v":0.83908861037058258},{"$f":"FJ22*(1-FK21*FK10)","v":0.83908861037058258},{"$f":"FK22*(1-FL21*FL10)","v":0.83908861037058258},{"$f":"FL22*(1-FM21*FM10)","v":0.83908861037058258},{"$f":"FM22*(1-FN21*FN10)","v":0.83908861037058258},{"$f":"FN22*(1-FO21*FO10)","v":0.83908861037058258},{"$f":"FO22*(1-FP21*FP10)","v":0.83908861037058258},{"$f":"FP22*(1-FQ21*FQ10)","v":0.83908861037058258},{"$f":"FQ22*(1-FR21*FR10)","v":0.83908861037058258},{"$f":"FR22*(1-FS21*FS10)","v":0.83908861037058258},{"$f":"FS22*(1-FT21*FT10)","v":0.83908861037058258},{"$f":"FT22*(1-FU21*FU10)","v":0.83908861037058258},{"$f":"FU22*(1-FV21*FV10)","v":0.83908861037058258},{"$f":"FV22*(1-FW21*FW10)","v":0.83908861037058258},{"$f":"FW22*(1-FX21*FX10)","v":0.83908861037058258},{"$f":"FX22*(1-FY21*FY10)","v":0.83908861037058258},{"$f":"FY22*(1-FZ21*FZ10)","v":0.83908861037058258},{"$f":"FZ22*(1-GA21*GA10)","v":0.83908861037058258},{"$f":"GA22*(1-GB21*GB10)","v":0.83908861037058258},{"$f":"GB22*(1-GC21*GC10)","v":0.83908861037058258},{"$f":"GC22*(1-GD21*GD10)","v":0.83908861037058258},{"$f":"GD22*(1-GE21*GE10)","v":0.83908861037058258},{"$f":"GE22*(1-GF21*GF10)","v":0.83908861037058258},{"$f":"GF22*(1-GG21*GG10)","v":0.83908861037058258},{"$f":"GG22*(1-GH21*GH10)","v":0.83908861037058258},{"$f":"GH22*(1-GI21*GI10)","v":0.83908861037058258},{"$f":"GI22*(1-GJ21*GJ10)","v":0.83908861037058258},{"$f":"GJ22*(1-GK21*GK10)","v":0.83908861037058258},{"$f":"GK22*(1-GL21*GL10)","v":0.83908861037058258},{"$f":"GL22*(1-GM21*GM10)","v":0.83908861037058258},{"$f":"GM22*(1-GN21*GN10)","v":0.83908861037058258},{"$f":"GN22*(1-GO21*GO10)","v":0.83908861037058258},{"$f":"GO22*(1-GP21*GP10)","v":0.83908861037058258},{"$f":"GP22*(1-GQ21*GQ10)","v":0.83908861037058258},{"$f":"GQ22*(1-GR21*GR10)","v":0.83908861037058258},{"$f":"GR22*(1-GS21*GS10)","v":0.83908861037058258},{"$f":"GS22*(1-GT21*GT10)","v":0.83908861037058258},{"$f":"GT22*(1-GU21*GU10)","v":0.83908861037058258},{"$f":"GU22*(1-GV21*GV10)","v":0.83908861037058258},{"$f":"GV22*(1-GW21*GW10)","v":0.83908861037058258},{"$f":"GW22*(1-GX21*GX10)","v":0.83908861037058258},{"$f":"GX22*(1-GY21*GY10)","v":0.83908861037058258},{"$f":"GY22*(1-GZ21*GZ10)","v":0.83908861037058258},{"$f":"GZ22*(1-HA21*HA10)","v":0.83908861037058258},{"$f":"HA22*(1-HB21*HB10)","v":0.83908861037058258},{"$f":"HB22*(1-HC21*HC10)","v":0.83908861037058258},{"$f":"HC22*(1-HD21*HD10)","v":0.83908861037058258},{"$f":"HD22*(1-HE21*HE10)","v":0.83908861037058258},{"$f":"HE22*(1-HF21*HF10)","v":0.83908861037058258},{"$f":"HF22*(1-HG21*HG10)","v":0.83908861037058258},{"$f":"HG22*(1-HH21*HH10)","v":0.83908861037058258},{"$f":"HH22*(1-HI21*HI10)","v":0.83908861037058258},{"$f":"HI22*(1-HJ21*HJ10)","v":0.83908861037058258},{"$f":"HJ22*(1-HK21*HK10)","v":0.83908861037058258},{"$f":"HK22*(1-HL21*HL10)","v":0.83908861037058258},{"$f":"HL22*(1-HM21*HM10)","v":0.83908861037058258},{"$f":"HM22*(1-HN21*HN10)","v":0.83908861037058258},{"$f":"HN22*(1-HO21*HO10)","v":0.83908861037058258},{"$f":"HO22*(1-HP21*HP10)","v":0.83908861037058258},{"$f":"HP22*(1-HQ21*HQ10)","v":0.83908861037058258},{"$f":"HQ22*(1-HR21*HR10)","v":0.83908861037058258},{"$f":"HR22*(1-HS21*HS10)","v":0.83908861037058258},{"$f":"HS22*(1-HT21*HT10)","v":0.83908861037058258},{"$f":"HT22*(1-HU21*HU10)","v":0.83908861037058258},{"$f":"HU22*(1-HV21*HV10)","v":0.83908861037058258},{"$f":"HV22*(1-HW21*HW10)","v":0.83908861037058258},{"$f":"HW22*(1-HX21*HX10)","v":0.83908861037058258},{"$f":"HX22*(1-HY21*HY10)","v":0.83908861037058258},{"$f":"HY22*(1-HZ21*HZ10)","v":0.83908861037058258},{"$f":"HZ22*(1-IA21*IA10)","v":0.83908861037058258},{"$f":"IA22*(1-IB21*IB10)","v":0.83908861037058258},{"$f":"IB22*(1-IC21*IC10)","v":0.83908861037058258},{"$f":"IC22*(1-ID21*ID10)","v":0.83908861037058258},{"$f":"ID22*(1-IE21*IE10)","v":0.83908861037058258},{"$f":"IE22*(1-IF21*IF10)","v":0.83908861037058258},{"$f":"IF22*(1-IG21*IG10)","v":0.83908861037058258},{"$f":"IG22*(1-IH21*IH10)","v":0.83908861037058258},{"$f":"IH22*(1-II21*II10)","v":0.83908861037058258},{"$f":"II22*(1-IJ21*IJ10)","v":0.83908861037058258},{"$f":"IJ22*(1-IK21*IK10)","v":0.83908861037058258},{"$f":"IK22*(1-IL21*IL10)","v":0.83908861037058258},{"$f":"IL22*(1-IM21*IM10)","v":0.83908861037058258},{"$f":"IM22*(1-IN21*IN10)","v":0.83908861037058258},{"$f":"IN22*(1-IO21*IO10)","v":0.83908861037058258},{"$f":"IO22*(1-IP21*IP10)","v":0.83908861037058258},{"$f":"IP22*(1-IQ21*IQ10)","v":0.83908861037058258},{"$f":"IQ22*(1-IR21*IR10)","v":0.83908861037058258},{"$f":"IR22*(1-IS21*IS10)","v":0.83908861037058258},{"$f":"IS22*(1-IT21*IT10)","v":0.83908861037058258},{"$f":"IT22*(1-IU21*IU10)","v":0.83908861037058258},{"$f":"IU22*(1-IV21*IV10)","v":0.83908861037058258},{"$f":"IV22*(1-IW21*IW10)","v":0.83908861037058258},{"$f":"IW22*(1-IX21*IX10)","v":0.83908861037058258},{"$f":"IX22*(1-IY21*IY10)","v":0.83908861037058258},{"$f":"IY22*(1-IZ21*IZ10)","v":0.83908861037058258},{"$f":"IZ22*(1-JA21*JA10)","v":0.83908861037058258},{"$f":"JA22*(1-JB21*JB10)","v":0.83908861037058258},{"$f":"JB22*(1-JC21*JC10)","v":0.83908861037058258},{"$f":"JC22*(1-JD21*JD10)","v":0.83908861037058258},{"$f":"JD22*(1-JE21*JE10)","v":0.83908861037058258},{"$f":"JE22*(1-JF21*JF10)","v":0.83908861037058258},{"$f":"JF22*(1-JG21*JG10)","v":0.83908861037058258},{"$f":"JG22*(1-JH21*JH10)","v":0.83908861037058258},{"$f":"JH22*(1-JI21*JI10)","v":0.83908861037058258},{"$f":"JI22*(1-JJ21*JJ10)","v":0.83908861037058258},{"$f":"JJ22*(1-JK21*JK10)","v":0.83908861037058258},{"$f":"JK22*(1-JL21*JL10)","v":0.83908861037058258},{"$f":"JL22*(1-JM21*JM10)","v":0.83908861037058258},{"$f":"JM22*(1-JN21*JN10)","v":0.83908861037058258},{"$f":"JN22*(1-JO21*JO10)","v":0.83908861037058258},{"$f":"JO22*(1-JP21*JP10)","v":0.83908861037058258},{"$f":"JP22*(1-JQ21*JQ10)","v":0.83908861037058258},{"$f":"JQ22*(1-JR21*JR10)","v":0.83908861037058258},{"$f":"JR22*(1-JS21*JS10)","v":0.83908861037058258},{"$f":"JS22*(1-JT21*JT10)","v":0.83908861037058258},{"$f":"JT22*(1-JU21*JU10)","v":0.83908861037058258},{"$f":"JU22*(1-JV21*JV10)","v":0.83908861037058258},{"$f":"JV22*(1-JW21*JW10)","v":0.83908861037058258},{"$f":"JW22*(1-JX21*JX10)","v":0.83908861037058258},{"$f":"JX22*(1-JY21*JY10)","v":0.83908861037058258},{"$f":"JY22*(1-JZ21*JZ10)","v":0.83908861037058258},{"$f":"JZ22*(1-KA21*KA10)","v":0.83908861037058258},{"$f":"KA22*(1-KB21*KB10)","v":0.83908861037058258},{"$f":"KB22*(1-KC21*KC10)","v":0.83908861037058258},{"$f":"KC22*(1-KD21*KD10)","v":0.83908861037058258},{"$f":"KD22*(1-KE21*KE10)","v":0.83908861037058258},{"$f":"KE22*(1-KF21*KF10)","v":0.83908861037058258},{"$f":"KF22*(1-KG21*KG10)","v":0.83908861037058258},{"$f":"KG22*(1-KH21*KH10)","v":0.83908861037058258},{"$f":"KH22*(1-KI21*KI10)","v":0.83908861037058258},{"$f":"KI22*(1-KJ21*KJ10)","v":0.83908861037058258},{"$f":"KJ22*(1-KK21*KK10)","v":0.83908861037058258},{"$f":"KK22*(1-KL21*KL10)","v":0.83908861037058258},{"$f":"KL22*(1-KM21*KM10)","v":0.83908861037058258},{"$f":"KM22*(1-KN21*KN10)","v":0.83908861037058258},{"$f":"KN22*(1-KO21*KO10)","v":0.83908861037058258},{"$f":"KO22*(1-KP21*KP10)","v":0.83908861037058258},{"$f":"KP22*(1-KQ21*KQ10)","v":0.83908861037058258},{"$f":"KQ22*(1-KR21*KR10)","v":0.83908861037058258},{"$f":"KR22*(1-KS21*KS10)","v":0.83908861037058258},{"$f":"KS22*(1-KT21*KT10)","v":0.83908861037058258},{"$f":"KT22*(1-KU21*KU10)","v":0.83908861037058258},{"$f":"KU22*(1-KV21*KV10)","v":0.83908861037058258},{"$f":"KV22*(1-KW21*KW10)","v":0.83908861037058258},{"$f":"KW22*(1-KX21*KX10)","v":0.83908861037058258},{"$f":"KX22*(1-KY21*KY10)","v":0.83908861037058258},{"$f":"KY22*(1-KZ21*KZ10)","v":0.83908861037058258},{"$f":"KZ22*(1-LA21*LA10)","v":0.83908861037058258},{"$f":"LA22*(1-LB21*LB10)","v":0.83908861037058258},{"$f":"LB22*(1-LC21*LC10)","v":0.83908861037058258},{"$f":"LC22*(1-LD21*LD10)","v":0.83908861037058258},{"$f":"LD22*(1-LE21*LE10)","v":0.83908861037058258},{"$f":"LE22*(1-LF21*LF10)","v":0.83908861037058258},{"$f":"LF22*(1-LG21*LG10)","v":0.83908861037058258},{"$f":"LG22*(1-LH21*LH10)","v":0.83908861037058258},{"$f":"LH22*(1-LI21*LI10)","v":0.83908861037058258},{"$f":"LI22*(1-LJ21*LJ10)","v":0.83908861037058258},{"$f":"LJ22*(1-LK21*LK10)","v":0.83908861037058258},{"$f":"LK22*(1-LL21*LL10)","v":0.83908861037058258},{"$f":"LL22*(1-LM21*LM10)","v":0.83908861037058258},{"$f":"LM22*(1-LN21*LN10)","v":0.83908861037058258},{"$f":"LN22*(1-LO21*LO10)","v":0.83908861037058258},{"$f":"LO22*(1-LP21*LP10)","v":0.83908861037058258},{"$f":"LP22*(1-LQ21*LQ10)","v":0.83908861037058258},{"$f":"LQ22*(1-LR21*LR10)","v":0.83908861037058258},{"$f":"LR22*(1-LS21*LS10)","v":0.83908861037058258},{"$f":"LS22*(1-LT21*LT10)","v":0.83908861037058258},{"$f":"LT22*(1-LU21*LU10)","v":0.83908861037058258},{"$f":"LU22*(1-LV21*LV10)","v":0.83908861037058258},{"$f":"LV22*(1-LW21*LW10)","v":0.83908861037058258},{"$f":"LW22*(1-LX21*LX10)","v":0.83908861037058258},{"$f":"LX22*(1-LY21*LY10)","v":0.83908861037058258},{"$f":"LY22*(1-LZ21*LZ10)","v":0.83908861037058258},{"$f":"LZ22*(1-MA21*MA10)","v":0.83908861037058258},{"$f":"MA22*(1-MB21*MB10)","v":0.83908861037058258},{"$f":"MB22*(1-MC21*MC10)","v":0.83908861037058258},{"$f":"MC22*(1-MD21*MD10)","v":0.83908861037058258},{"$f":"MD22*(1-ME21*ME10)","v":0.83908861037058258},{"$f":"ME22*(1-MF21*MF10)","v":0.83908861037058258},{"$f":"MF22*(1-MG21*MG10)","v":0.83908861037058258},{"$f":"MG22*(1-MH21*MH10)","v":0.83908861037058258},{"$f":"MH22*(1-MI21*MI10)","v":0.83908861037058258},{"$f":"MI22*(1-MJ21*MJ10)","v":0.83908861037058258},{"$f":"MJ22*(1-MK21*MK10)","v":0.83908861037058258},{"$f":"MK22*(1-ML21*ML10)","v":0.83908861037058258},{"$f":"ML22*(1-MM21*MM10)","v":0.83908861037058258},{"$f":"MM22*(1-MN21*MN10)","v":0.83908861037058258},{"$f":"MN22*(1-MO21*MO10)","v":0.83908861037058258},{"$f":"MO22*(1-MP21*MP10)","v":0.83908861037058258},{"$f":"MP22*(1-MQ21*MQ10)","v":0.83908861037058258},{"$f":"MQ22*(1-MR21*MR10)","v":0.83908861037058258},{"$f":"MR22*(1-MS21*MS10)","v":0.83908861037058258},{"$f":"MS22*(1-MT21*MT10)","v":0.83908861037058258},{"$f":"MT22*(1-MU21*MU10)","v":0.83908861037058258},{"$f":"MU22*(1-MV21*MV10)","v":0.83908861037058258},{"$f":"MV22*(1-MW21*MW10)","v":0.83908861037058258},{"$f":"MW22*(1-MX21*MX10)","v":0.83908861037058258},{"$f":"MX22*(1-MY21*MY10)","v":0.83908861037058258},{"$f":"MY22*(1-MZ21*MZ10)","v":0.83908861037058258},{"$f":"MZ22*(1-NA21*NA10)","v":0.83908861037058258},{"$f":"NA22*(1-NB21*NB10)","v":0.83908861037058258},{"$f":"NB22*(1-NC21*NC10)","v":0.83908861037058258},{"$f":"NC22*(1-ND21*ND10)","v":0.83908861037058258},{"$f":"ND22*(1-NE21*NE10)","v":0.83908861037058258},{"$f":"NE22*(1-NF21*NF10)","v":0.83908861037058258},{"$f":"NF22*(1-NG21*NG10)","v":0.83908861037058258},{"$f":"NG22*(1-NH21*NH10)","v":0.83908861037058258},{"$f":"NH22*(1-NI21*NI10)","v":0.83908861037058258},{"$f":"NI22*(1-NJ21*NJ10)","v":0.83908861037058258},{"$f":"NJ22*(1-NK21*NK10)","v":0.83908861037058258},{"$f":"NK22*(1-NL21*NL10)","v":0.83908861037058258},{"$f":"NL22*(1-NM21*NM10)","v":0.83908861037058258},{"$f":"NM22*(1-NN21*NN10)","v":0.83908861037058258},{"$f":"NN22*(1-NO21*NO10)","v":0.83908861037058258},{"$f":"NO22*(1-NP21*NP10)","v":0.83908861037058258},{"$f":"NP22*(1-NQ21*NQ10)","v":0.83908861037058258},{"$f":"NQ22*(1-NR21*NR10)","v":0.83908861037058258},{"$f":"NR22*(1-NS21*NS10)","v":0.83908861037058258},{"$f":"NS22*(1-NT21*NT10)","v":0.83908861037058258},{"$f":"NT22*(1-NU21*NU10)","v":0.83908861037058258},{"$f":"NU22*(1-NV21*NV10)","v":0.83908861037058258},{"$f":"NV22*(1-NW21*NW10)","v":0.83908861037058258},{"$f":"NW22*(1-NX21*NX10)","v":0.83908861037058258},{"$f":"NX22*(1-NY21*NY10)","v":0.83908861037058258},{"$f":"NY22*(1-NZ21*NZ10)","v":0.83908861037058258},{"$f":"NZ22*(1-OA21*OA10)","v":0.83908861037058258},{"$f":"OA22*(1-OB21*OB10)","v":0.83908861037058258},{"$f":"OB22*(1-OC21*OC10)","v":0.83908861037058258},{"$f":"OC22*(1-OD21*OD10)","v":0.83908861037058258},{"$f":"OD22*(1-OE21*OE10)","v":0.83908861037058258},{"$f":"OE22*(1-OF21*OF10)","v":0.83908861037058258},{"$f":"OF22*(1-OG21*OG10)","v":0.83908861037058258},{"$f":"OG22*(1-OH21*OH10)","v":0.83908861037058258},{"$f":"OH22*(1-OI21*OI10)","v":0.83908861037058258},{"$f":"OI22*(1-OJ21*OJ10)","v":0.83908861037058258},{"$f":"OJ22*(1-OK21*OK10)","v":0.83908861037058258},{"$f":"OK22*(1-OL21*OL10)","v":0.83908861037058258},{"$f":"OL22*(1-OM21*OM10)","v":0.83908861037058258},{"$f":"OM22*(1-ON21*ON10)","v":0.83908861037058258},{"$f":"ON22*(1-OO21*OO10)","v":0.83908861037058258},{"$f":"OO22*(1-OP21*OP10)","v":0.83908861037058258},{"$f":"OP22*(1-OQ21*OQ10)","v":0.83908861037058258},{"$f":"OQ22*(1-OR21*OR10)","v":0.83908861037058258},{"$f":"OR22*(1-OS21*OS10)","v":0.83908861037058258},{"$f":"OS22*(1-OT21*OT10)","v":0.83908861037058258},{"$f":"OT22*(1-OU21*OU10)","v":0.83908861037058258},{"$f":"OU22*(1-OV21*OV10)","v":0.83908861037058258},{"$f":"OV22*(1-OW21*OW10)","v":0.83908861037058258},{"$f":"OW22*(1-OX21*OX10)","v":0.83908861037058258},{"$f":"OX22*(1-OY21*OY10)","v":0.83908861037058258},{"$f":"OY22*(1-OZ21*OZ10)","v":0.83908861037058258},{"$f":"OZ22*(1-PA21*PA10)","v":0.83908861037058258},{"$f":"PA22*(1-PB21*PB10)","v":0.83908861037058258},{"$f":"PB22*(1-PC21*PC10)","v":0.83908861037058258},{"$f":"PC22*(1-PD21*PD10)","v":0.83908861037058258},{"$f":"PD22*(1-PE21*PE10)","v":0.83908861037058258},{"$f":"PE22*(1-PF21*PF10)","v":0.83908861037058258},{"$f":"PF22*(1-PG21*PG10)","v":0.83908861037058258},{"$f":"PG22*(1-PH21*PH10)","v":0.83908861037058258},{"$f":"PH22*(1-PI21*PI10)","v":0.83908861037058258},{"$f":"PI22*(1-PJ21*PJ10)","v":0.83908861037058258},{"$f":"PJ22*(1-PK21*PK10)","v":0.83908861037058258},{"$f":"PK22*(1-PL21*PL10)","v":0.83908861037058258},{"$f":"PL22*(1-PM21*PM10)","v":0.83908861037058258},{"$f":"PM22*(1-PN21*PN10)","v":0.83908861037058258},{"$f":"PN22*(1-PO21*PO10)","v":0.83908861037058258},{"$f":"PO22*(1-PP21*PP10)","v":0.83908861037058258},{"$f":"PP22*(1-PQ21*PQ10)","v":0.83908861037058258},{"$f":"PQ22*(1-PR21*PR10)","v":0.83908861037058258},{"$f":"PR22*(1-PS21*PS10)","v":0.83908861037058258},{"$f":"PS22*(1-PT21*PT10)","v":0.83908861037058258},{"$f":"PT22*(1-PU21*PU10)","v":0.83908861037058258},{"$f":"PU22*(1-PV21*PV10)","v":0.83908861037058258},{"$f":"PV22*(1-PW21*PW10)","v":0.83908861037058258},{"$f":"PW22*(1-PX21*PX10)","v":0.83908861037058258},{"$f":"PX22*(1-PY21*PY10)","v":0.83908861037058258},{"$f":"PY22*(1-PZ21*PZ10)","v":0.83908861037058258},{"$f":"PZ22*(1-QA21*QA10)","v":0.83908861037058258},{"$f":"QA22*(1-QB21*QB10)","v":0.83908861037058258},{"$f":"QB22*(1-QC21*QC10)","v":0.83908861037058258},{"$f":"QC22*(1-QD21*QD10)","v":0.83908861037058258},{"$f":"QD22*(1-QE21*QE10)","v":0.83908861037058258},{"$f":"QE22*(1-QF21*QF10)","v":0.83908861037058258},{"$f":"QF22*(1-QG21*QG10)","v":0.83908861037058258},{"$f":"QG22*(1-QH21*QH10)","v":0.83908861037058258},{"$f":"QH22*(1-QI21*QI10)","v":0.83908861037058258},{"$f":"QI22*(1-QJ21*QJ10)","v":0.83908861037058258},{"$f":"QJ22*(1-QK21*QK10)","v":0.83908861037058258},{"$f":"QK22*(1-QL21*QL10)","v":0.83908861037058258},{"$f":"QL22*(1-QM21*QM10)","v":0.83908861037058258},{"$f":"QM22*(1-QN21*QN10)","v":0.83908861037058258},{"$f":"QN22*(1-QO21*QO10)","v":0.83908861037058258},{"$f":"QO22*(1-QP21*QP10)","v":0.83908861037058258},{"$f":"QP22*(1-QQ21*QQ10)","v":0.83908861037058258},{"$f":"QQ22*(1-QR21*QR10)","v":0.83908861037058258},{"$f":"QR22*(1-QS21*QS10)","v":0.83908861037058258},{"$f":"QS22*(1-QT21*QT10)","v":0.83908861037058258},{"$f":"QT22*(1-QU21*QU10)","v":0.83908861037058258},{"$f":"QU22*(1-QV21*QV10)","v":0.83908861037058258},{"$f":"QV22*(1-QW21*QW10)","v":0.83908861037058258},{"$f":"QW22*(1-QX21*QX10)","v":0.83908861037058258},{"$f":"QX22*(1-QY21*QY10)","v":0.83908861037058258},{"$f":"QY22*(1-QZ21*QZ10)","v":0.83908861037058258},{"$f":"QZ22*(1-RA21*RA10)","v":0.83908861037058258},{"$f":"RA22*(1-RB21*RB10)","v":0.83908861037058258},{"$f":"RB22*(1-RC21*RC10)","v":0.83908861037058258},{"$f":"RC22*(1-RD21*RD10)","v":0.83908861037058258},{"$f":"RD22*(1-RE21*RE10)","v":0.83908861037058258},{"$f":"RE22*(1-RF21*RF10)","v":0.83908861037058258},{"$f":"RF22*(1-RG21*RG10)","v":0.83908861037058258},{"$f":"RG22*(1-RH21*RH10)","v":0.83908861037058258},{"$f":"RH22*(1-RI21*RI10)","v":0.83908861037058258},{"$f":"RI22*(1-RJ21*RJ10)","v":0.83908861037058258},{"$f":"RJ22*(1-RK21*RK10)","v":0.83908861037058258},{"$f":"RK22*(1-RL21*RL10)","v":0.83908861037058258},{"$f":"RL22*(1-RM21*RM10)","v":0.83908861037058258},{"$f":"RM22*(1-RN21*RN10)","v":0.83908861037058258},{"$f":"RN22*(1-RO21*RO10)","v":0.83908861037058258},{"$f":"RO22*(1-RP21*RP10)","v":0.83908861037058258},{"$f":"RP22*(1-RQ21*RQ10)","v":0.83908861037058258},{"$f":"RQ22*(1-RR21*RR10)","v":0.83908861037058258},{"$f":"RR22*(1-RS21*RS10)","v":0.83908861037058258},{"$f":"RS22*(1-RT21*RT10)","v":0.83908861037058258},{"$f":"RT22*(1-RU21*RU10)","v":0.83908861037058258},{"$f":"RU22*(1-RV21*RV10)","v":0.83908861037058258},{"$f":"RV22*(1-RW21*RW10)","v":0.83908861037058258},{"$f":"RW22*(1-RX21*RX10)","v":0.83908861037058258},{"$f":"RX22*(1-RY21*RY10)","v":0.83908861037058258},{"$f":"RY22*(1-RZ21*RZ10)","v":0.83908861037058258},{"$f":"RZ22*(1-SA21*SA10)","v":0.83908861037058258},{"$f":"SA22*(1-SB21*SB10)","v":0.83908861037058258},{"$f":"SB22*(1-SC21*SC10)","v":0.83908861037058258}]
[null,null,null,"Generation after degradation",null,null,null,null,"MWh",null,{"$f":"K20*K22","v":0},{"$f":"L20*L22","v":229937.734},228788.04533000005,227644.10510335007,226505.88457783335,225373.35515494421,224246.48837916952,223125.2559372737,222009.62965758736,220899.58150929943,219795.08360175294,218696.10818374419,217602.62764282551,216514.61450461138,215432.04143208836,214354.88122492793,213283.10681880332,212216.69128470932,211155.60782828581,210099.82978914439,209049.33064019869,208004.08398699772,206964.06356706278,205929.24324922747,204899.59703298137,203875.09904781647,202855.7235525774,201841.44493481456,200832.2377101405,199828.0765215898,198828.93613898187,197834.79145828699,196845.61750099558,195861.38941349063,194882.08246642319,193907.67205409109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX20*BX22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ20*EJ22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE20*FE22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE20*HE22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ20*JQ22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ20*KQ22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU20*LU22","v":0},0,0,0,0,0,0,{"$f":"MB20*MB22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU20*MU22","v":0},0,0,0,0,0,0,{"$f":"NB20*NB22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ20*NQ22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC20*QC22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Cashflow"]
[]
[null,null,"Capex"]
[null,null,null,"Capex per MW","Rs. In Lakhs/MW",{"$f":"'Input C'!F28","v":400},null,null,"Rs. In Lakhs/MW"]
[null,null,null,"MWp Capacity","MWp",{"$f":"F14","v":130},null,null,"MWp"]
[null,null,null,"Total Cost","Lakhs",{"$f":"F28*F29","v":52000},null,null,"Lakhs",null,{"$f":"$F$30","v":52000},{"$f":"$F$30","v":52000},52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,{"$f":"$F$30","v":52000},52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,{"$f":"$F$30","v":52000},52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,{"$f":"$F$30","v":52000},52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,{"$f":"$F$30","v":52000},52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,{"$f":"$F$30","v":52000},52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,{"$f":"$F$30","v":52000},52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,{"$f":"$F$30","v":52000},52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000]
[null,null,null,"Construction Period","Months",null,null,null,"Months",null,{"$f":"J31+K6","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,{"$f":"BV31+BW6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH31+EI6","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,{"$f":"GT31+GU6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JF31+JG6","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,{"$f":"LR31+LS6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OD31+OE6","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,{"$f":"QP31+QQ6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"S-Curve","%",null,null,{"$f":"SUM(K32:XFD32)","v":0.5},"%",null,{"$f":"LOOKUP(K31,'Input S'!5:5,'Input S'!14:14)*K6","v":0.5},{"$f":"LOOKUP(L31,'Input S'!5:5,'Input S'!14:14)*L6","v":0},{"$f":"LOOKUP(M31,'Input S'!5:5,'Input S'!14:14)*M6","v":0},{"$f":"LOOKUP(N31,'Input S'!5:5,'Input S'!14:14)*N6","v":0},{"$f":"LOOKUP(O31,'Input S'!5:5,'Input S'!14:14)*O6","v":0},{"$f":"LOOKUP(P31,'Input S'!5:5,'Input S'!14:14)*P6","v":0},{"$f":"LOOKUP(Q31,'Input S'!5:5,'Input S'!14:14)*Q6","v":0},{"$f":"LOOKUP(R31,'Input S'!5:5,'Input S'!14:14)*R6","v":0},{"$f":"LOOKUP(S31,'Input S'!5:5,'Input S'!14:14)*S6","v":0},{"$f":"LOOKUP(T31,'Input S'!5:5,'Input S'!14:14)*T6","v":0},{"$f":"LOOKUP(U31,'Input S'!5:5,'Input S'!14:14)*U6","v":0},{"$f":"LOOKUP(V31,'Input S'!5:5,'Input S'!14:14)*V6","v":0},{"$f":"LOOKUP(W31,'Input S'!5:5,'Input S'!14:14)*W6","v":0},{"$f":"LOOKUP(X31,'Input S'!5:5,'Input S'!14:14)*X6","v":0},{"$f":"LOOKUP(Y31,'Input S'!5:5,'Input S'!14:14)*Y6","v":0},{"$f":"LOOKUP(Z31,'Input S'!5:5,'Input S'!14:14)*Z6","v":0},{"$f":"LOOKUP(AA31,'Input S'!5:5,'Input S'!14:14)*AA6","v":0},{"$f":"LOOKUP(AB31,'Input S'!5:5,'Input S'!14:14)*AB6","v":0},{"$f":"LOOKUP(AC31,'Input S'!5:5,'Input S'!14:14)*AC6","v":0},{"$f":"LOOKUP(AD31,'Input S'!5:5,'Input S'!14:14)*AD6","v":0},{"$f":"LOOKUP(AE31,'Input S'!5:5,'Input S'!14:14)*AE6","v":0},{"$f":"LOOKUP(AF31,'Input S'!5:5,'Input S'!14:14)*AF6","v":0},{"$f":"LOOKUP(AG31,'Input S'!5:5,'Input S'!14:14)*AG6","v":0},{"$f":"LOOKUP(AH31,'Input S'!5:5,'Input S'!14:14)*AH6","v":0},{"$f":"LOOKUP(AI31,'Input S'!5:5,'Input S'!14:14)*AI6","v":0},{"$f":"LOOKUP(AJ31,'Input S'!5:5,'Input S'!14:14)*AJ6","v":0},{"$f":"LOOKUP(AK31,'Input S'!5:5,'Input S'!14:14)*AK6","v":0},{"$f":"LOOKUP(AL31,'Input S'!5:5,'Input S'!14:14)*AL6","v":0},{"$f":"LOOKUP(AM31,'Input S'!5:5,'Input S'!14:14)*AM6","v":0},{"$f":"LOOKUP(AN31,'Input S'!5:5,'Input S'!14:14)*AN6","v":0},{"$f":"LOOKUP(AO31,'Input S'!5:5,'Input S'!14:14)*AO6","v":0},{"$f":"LOOKUP(AP31,'Input S'!5:5,'Input S'!14:14)*AP6","v":0},{"$f":"LOOKUP(AQ31,'Input S'!5:5,'Input S'!14:14)*AQ6","v":0},{"$f":"LOOKUP(AR31,'Input S'!5:5,'Input S'!14:14)*AR6","v":0},{"$f":"LOOKUP(AS31,'Input S'!5:5,'Input S'!14:14)*AS6","v":0},{"$f":"LOOKUP(AT31,'Input S'!5:5,'Input S'!14:14)*AT6","v":0},{"$f":"LOOKUP(AU31,'Input S'!5:5,'Input S'!14:14)*AU6","v":0},{"$f":"LOOKUP(AV31,'Input S'!5:5,'Input S'!14:14)*AV6","v":0},{"$f":"LOOKUP(AW31,'Input S'!5:5,'Input S'!14:14)*AW6","v":0},{"$f":"LOOKUP(AX31,'Input S'!5:5,'Input S'!14:14)*AX6","v":0},{"$f":"LOOKUP(AY31,'Input S'!5:5,'Input S'!14:14)*AY6","v":0},{"$f":"LOOKUP(AZ31,'Input S'!5:5,'Input S'!14:14)*AZ6","v":0},{"$f":"LOOKUP(BA31,'Input S'!5:5,'Input S'!14:14)*BA6","v":0},{"$f":"LOOKUP(BB31,'Input S'!5:5,'Input S'!14:14)*BB6","v":0},{"$f":"LOOKUP(BC31,'Input S'!5:5,'Input S'!14:14)*BC6","v":0},{"$f":"LOOKUP(BD31,'Input S'!5:5,'Input S'!14:14)*BD6","v":0},{"$f":"LOOKUP(BE31,'Input S'!5:5,'Input S'!14:14)*BE6","v":0},{"$f":"LOOKUP(BF31,'Input S'!5:5,'Input S'!14:14)*BF6","v":0},{"$f":"LOOKUP(BG31,'Input S'!5:5,'Input S'!14:14)*BG6","v":0},{"$f":"LOOKUP(BH31,'Input S'!5:5,'Input S'!14:14)*BH6","v":0},{"$f":"LOOKUP(BI31,'Input S'!5:5,'Input S'!14:14)*BI6","v":0},{"$f":"LOOKUP(BJ31,'Input S'!5:5,'Input S'!14:14)*BJ6","v":0},{"$f":"LOOKUP(BK31,'Input S'!5:5,'Input S'!14:14)*BK6","v":0},{"$f":"LOOKUP(BL31,'Input S'!5:5,'Input S'!14:14)*BL6","v":0},{"$f":"LOOKUP(BM31,'Input S'!5:5,'Input S'!14:14)*BM6","v":0},{"$f":"LOOKUP(BN31,'Input S'!5:5,'Input S'!14:14)*BN6","v":0},{"$f":"LOOKUP(BO31,'Input S'!5:5,'Input S'!14:14)*BO6","v":0},{"$f":"LOOKUP(BP31,'Input S'!5:5,'Input S'!14:14)*BP6","v":0},{"$f":"LOOKUP(BQ31,'Input S'!5:5,'Input S'!14:14)*BQ6","v":0},{"$f":"LOOKUP(BR31,'Input S'!5:5,'Input S'!14:14)*BR6","v":0},{"$f":"LOOKUP(BS31,'Input S'!5:5,'Input S'!14:14)*BS6","v":0},{"$f":"LOOKUP(BT31,'Input S'!5:5,'Input S'!14:14)*BT6","v":0},{"$f":"LOOKUP(BU31,'Input S'!5:5,'Input S'!14:14)*BU6","v":0},{"$f":"LOOKUP(BV31,'Input S'!5:5,'Input S'!14:14)*BV6","v":0},{"$f":"LOOKUP(BW31,'Input S'!5:5,'Input S'!14:14)*BW6","v":0},{"$f":"LOOKUP(BX31,'Input S'!5:5,'Input S'!14:14)*BX6","v":0},{"$f":"LOOKUP(BY31,'Input S'!5:5,'Input S'!14:14)*BY6","v":0},{"$f":"LOOKUP(BZ31,'Input S'!5:5,'Input S'!14:14)*BZ6","v":0},{"$f":"LOOKUP(CA31,'Input S'!5:5,'Input S'!14:14)*CA6","v":0},{"$f":"LOOKUP(CB31,'Input S'!5:5,'Input S'!14:14)*CB6","v":0},{"$f":"LOOKUP(CC31,'Input S'!5:5,'Input S'!14:14)*CC6","v":0},{"$f":"LOOKUP(CD31,'Input S'!5:5,'Input S'!14:14)*CD6","v":0},{"$f":"LOOKUP(CE31,'Input S'!5:5,'Input S'!14:14)*CE6","v":0},{"$f":"LOOKUP(CF31,'Input S'!5:5,'Input S'!14:14)*CF6","v":0},{"$f":"LOOKUP(CG31,'Input S'!5:5,'Input S'!14:14)*CG6","v":0},{"$f":"LOOKUP(CH31,'Input S'!5:5,'Input S'!14:14)*CH6","v":0},{"$f":"LOOKUP(CI31,'Input S'!5:5,'Input S'!14:14)*CI6","v":0},{"$f":"LOOKUP(CJ31,'Input S'!5:5,'Input S'!14:14)*CJ6","v":0},{"$f":"LOOKUP(CK31,'Input S'!5:5,'Input S'!14:14)*CK6","v":0},{"$f":"LOOKUP(CL31,'Input S'!5:5,'Input S'!14:14)*CL6","v":0},{"$f":"LOOKUP(CM31,'Input S'!5:5,'Input S'!14:14)*CM6","v":0},{"$f":"LOOKUP(CN31,'Input S'!5:5,'Input S'!14:14)*CN6","v":0},{"$f":"LOOKUP(CO31,'Input S'!5:5,'Input S'!14:14)*CO6","v":0},{"$f":"LOOKUP(CP31,'Input S'!5:5,'Input S'!14:14)*CP6","v":0},{"$f":"LOOKUP(CQ31,'Input S'!5:5,'Input S'!14:14)*CQ6","v":0},{"$f":"LOOKUP(CR31,'Input S'!5:5,'Input S'!14:14)*CR6","v":0},{"$f":"LOOKUP(CS31,'Input S'!5:5,'Input S'!14:14)*CS6","v":0},{"$f":"LOOKUP(CT31,'Input S'!5:5,'Input S'!14:14)*CT6","v":0},{"$f":"LOOKUP(CU31,'Input S'!5:5,'Input S'!14:14)*CU6","v":0},{"$f":"LOOKUP(CV31,'Input S'!5:5,'Input S'!14:14)*CV6","v":0},{"$f":"LOOKUP(CW31,'Input S'!5:5,'Input S'!14:14)*CW6","v":0},{"$f":"LOOKUP(CX31,'Input S'!5:5,'Input S'!14:14)*CX6","v":0},{"$f":"LOOKUP(CY31,'Input S'!5:5,'Input S'!14:14)*CY6","v":0},{"$f":"LOOKUP(CZ31,'Input S'!5:5,'Input S'!14:14)*CZ6","v":0},{"$f":"LOOKUP(DA31,'Input S'!5:5,'Input S'!14:14)*DA6","v":0},{"$f":"LOOKUP(DB31,'Input S'!5:5,'Input S'!14:14)*DB6","v":0},{"$f":"LOOKUP(DC31,'Input S'!5:5,'Input S'!14:14)*DC6","v":0},{"$f":"LOOKUP(DD31,'Input S'!5:5,'Input S'!14:14)*DD6","v":0},{"$f":"LOOKUP(DE31,'Input S'!5:5,'Input S'!14:14)*DE6","v":0},{"$f":"LOOKUP(DF31,'Input S'!5:5,'Input S'!14:14)*DF6","v":0},{"$f":"LOOKUP(DG31,'Input S'!5:5,'Input S'!14:14)*DG6","v":0},{"$f":"LOOKUP(DH31,'Input S'!5:5,'Input S'!14:14)*DH6","v":0},{"$f":"LOOKUP(DI31,'Input S'!5:5,'Input S'!14:14)*DI6","v":0},{"$f":"LOOKUP(DJ31,'Input S'!5:5,'Input S'!14:14)*DJ6","v":0},{"$f":"LOOKUP(DK31,'Input S'!5:5,'Input S'!14:14)*DK6","v":0},{"$f":"LOOKUP(DL31,'Input S'!5:5,'Input S'!14:14)*DL6","v":0},{"$f":"LOOKUP(DM31,'Input S'!5:5,'Input S'!14:14)*DM6","v":0},{"$f":"LOOKUP(DN31,'Input S'!5:5,'Input S'!14:14)*DN6","v":0},{"$f":"LOOKUP(DO31,'Input S'!5:5,'Input S'!14:14)*DO6","v":0},{"$f":"LOOKUP(DP31,'Input S'!5:5,'Input S'!14:14)*DP6","v":0},{"$f":"LOOKUP(DQ31,'Input S'!5:5,'Input S'!14:14)*DQ6","v":0},{"$f":"LOOKUP(DR31,'Input S'!5:5,'Input S'!14:14)*DR6","v":0},{"$f":"LOOKUP(DS31,'Input S'!5:5,'Input S'!14:14)*DS6","v":0},{"$f":"LOOKUP(DT31,'Input S'!5:5,'Input S'!14:14)*DT6","v":0},{"$f":"LOOKUP(DU31,'Input S'!5:5,'Input S'!14:14)*DU6","v":0},{"$f":"LOOKUP(DV31,'Input S'!5:5,'Input S'!14:14)*DV6","v":0},{"$f":"LOOKUP(DW31,'Input S'!5:5,'Input S'!14:14)*DW6","v":0},{"$f":"LOOKUP(DX31,'Input S'!5:5,'Input S'!14:14)*DX6","v":0},{"$f":"LOOKUP(DY31,'Input S'!5:5,'Input S'!14:14)*DY6","v":0},{"$f":"LOOKUP(DZ31,'Input S'!5:5,'Input S'!14:14)*DZ6","v":0},{"$f":"LOOKUP(EA31,'Input S'!5:5,'Input S'!14:14)*EA6","v":0},{"$f":"LOOKUP(EB31,'Input S'!5:5,'Input S'!14:14)*EB6","v":0},{"$f":"LOOKUP(EC31,'Input S'!5:5,'Input S'!14:14)*EC6","v":0},{"$f":"LOOKUP(ED31,'Input S'!5:5,'Input S'!14:14)*ED6","v":0},{"$f":"LOOKUP(EE31,'Input S'!5:5,'Input S'!14:14)*EE6","v":0},{"$f":"LOOKUP(EF31,'Input S'!5:5,'Input S'!14:14)*EF6","v":0},{"$f":"LOOKUP(EG31,'Input S'!5:5,'Input S'!14:14)*EG6","v":0},{"$f":"LOOKUP(EH31,'Input S'!5:5,'Input S'!14:14)*EH6","v":0},{"$f":"LOOKUP(EI31,'Input S'!5:5,'Input S'!14:14)*EI6","v":0},{"$f":"LOOKUP(EJ31,'Input S'!5:5,'Input S'!14:14)*EJ6","v":0},{"$f":"LOOKUP(EK31,'Input S'!5:5,'Input S'!14:14)*EK6","v":0},{"$f":"LOOKUP(EL31,'Input S'!5:5,'Input S'!14:14)*EL6","v":0},{"$f":"LOOKUP(EM31,'Input S'!5:5,'Input S'!14:14)*EM6","v":0},{"$f":"LOOKUP(EN31,'Input S'!5:5,'Input S'!14:14)*EN6","v":0},{"$f":"LOOKUP(EO31,'Input S'!5:5,'Input S'!14:14)*EO6","v":0},{"$f":"LOOKUP(EP31,'Input S'!5:5,'Input S'!14:14)*EP6","v":0},{"$f":"LOOKUP(EQ31,'Input S'!5:5,'Input S'!14:14)*EQ6","v":0},{"$f":"LOOKUP(ER31,'Input S'!5:5,'Input S'!14:14)*ER6","v":0},{"$f":"LOOKUP(ES31,'Input S'!5:5,'Input S'!14:14)*ES6","v":0},{"$f":"LOOKUP(ET31,'Input S'!5:5,'Input S'!14:14)*ET6","v":0},{"$f":"LOOKUP(EU31,'Input S'!5:5,'Input S'!14:14)*EU6","v":0},{"$f":"LOOKUP(EV31,'Input S'!5:5,'Input S'!14:14)*EV6","v":0},{"$f":"LOOKUP(EW31,'Input S'!5:5,'Input S'!14:14)*EW6","v":0},{"$f":"LOOKUP(EX31,'Input S'!5:5,'Input S'!14:14)*EX6","v":0},{"$f":"LOOKUP(EY31,'Input S'!5:5,'Input S'!14:14)*EY6","v":0},{"$f":"LOOKUP(EZ31,'Input S'!5:5,'Input S'!14:14)*EZ6","v":0},{"$f":"LOOKUP(FA31,'Input S'!5:5,'Input S'!14:14)*FA6","v":0},{"$f":"LOOKUP(FB31,'Input S'!5:5,'Input S'!14:14)*FB6","v":0},{"$f":"LOOKUP(FC31,'Input S'!5:5,'Input S'!14:14)*FC6","v":0},{"$f":"LOOKUP(FD31,'Input S'!5:5,'Input S'!14:14)*FD6","v":0},{"$f":"LOOKUP(FE31,'Input S'!5:5,'Input S'!14:14)*FE6","v":0},{"$f":"LOOKUP(FF31,'Input S'!5:5,'Input S'!14:14)*FF6","v":0},{"$f":"LOOKUP(FG31,'Input S'!5:5,'Input S'!14:14)*FG6","v":0},{"$f":"LOOKUP(FH31,'Input S'!5:5,'Input S'!14:14)*FH6","v":0},{"$f":"LOOKUP(FI31,'Input S'!5:5,'Input S'!14:14)*FI6","v":0},{"$f":"LOOKUP(FJ31,'Input S'!5:5,'Input S'!14:14)*FJ6","v":0},{"$f":"LOOKUP(FK31,'Input S'!5:5,'Input S'!14:14)*FK6","v":0},{"$f":"LOOKUP(FL31,'Input S'!5:5,'Input S'!14:14)*FL6","v":0},{"$f":"LOOKUP(FM31,'Input S'!5:5,'Input S'!14:14)*FM6","v":0},{"$f":"LOOKUP(FN31,'Input S'!5:5,'Input S'!14:14)*FN6","v":0},{"$f":"LOOKUP(FO31,'Input S'!5:5,'Input S'!14:14)*FO6","v":0},{"$f":"LOOKUP(FP31,'Input S'!5:5,'Input S'!14:14)*FP6","v":0},{"$f":"LOOKUP(FQ31,'Input S'!5:5,'Input S'!14:14)*FQ6","v":0},{"$f":"LOOKUP(FR31,'Input S'!5:5,'Input S'!14:14)*FR6","v":0},{"$f":"LOOKUP(FS31,'Input S'!5:5,'Input S'!14:14)*FS6","v":0},{"$f":"LOOKUP(FT31,'Input S'!5:5,'Input S'!14:14)*FT6","v":0},{"$f":"LOOKUP(FU31,'Input S'!5:5,'Input S'!14:14)*FU6","v":0},{"$f":"LOOKUP(FV31,'Input S'!5:5,'Input S'!14:14)*FV6","v":0},{"$f":"LOOKUP(FW31,'Input S'!5:5,'Input S'!14:14)*FW6","v":0},{"$f":"LOOKUP(FX31,'Input S'!5:5,'Input S'!14:14)*FX6","v":0},{"$f":"LOOKUP(FY31,'Input S'!5:5,'Input S'!14:14)*FY6","v":0},{"$f":"LOOKUP(FZ31,'Input S'!5:5,'Input S'!14:14)*FZ6","v":0},{"$f":"LOOKUP(GA31,'Input S'!5:5,'Input S'!14:14)*GA6","v":0},{"$f":"LOOKUP(GB31,'Input S'!5:5,'Input S'!14:14)*GB6","v":0},{"$f":"LOOKUP(GC31,'Input S'!5:5,'Input S'!14:14)*GC6","v":0},{"$f":"LOOKUP(GD31,'Input S'!5:5,'Input S'!14:14)*GD6","v":0},{"$f":"LOOKUP(GE31,'Input S'!5:5,'Input S'!14:14)*GE6","v":0},{"$f":"LOOKUP(GF31,'Input S'!5:5,'Input S'!14:14)*GF6","v":0},{"$f":"LOOKUP(GG31,'Input S'!5:5,'Input S'!14:14)*GG6","v":0},{"$f":"LOOKUP(GH31,'Input S'!5:5,'Input S'!14:14)*GH6","v":0},{"$f":"LOOKUP(GI31,'Input S'!5:5,'Input S'!14:14)*GI6","v":0},{"$f":"LOOKUP(GJ31,'Input S'!5:5,'Input S'!14:14)*GJ6","v":0},{"$f":"LOOKUP(GK31,'Input S'!5:5,'Input S'!14:14)*GK6","v":0},{"$f":"LOOKUP(GL31,'Input S'!5:5,'Input S'!14:14)*GL6","v":0},{"$f":"LOOKUP(GM31,'Input S'!5:5,'Input S'!14:14)*GM6","v":0},{"$f":"LOOKUP(GN31,'Input S'!5:5,'Input S'!14:14)*GN6","v":0},{"$f":"LOOKUP(GO31,'Input S'!5:5,'Input S'!14:14)*GO6","v":0},{"$f":"LOOKUP(GP31,'Input S'!5:5,'Input S'!14:14)*GP6","v":0},{"$f":"LOOKUP(GQ31,'Input S'!5:5,'Input S'!14:14)*GQ6","v":0},{"$f":"LOOKUP(GR31,'Input S'!5:5,'Input S'!14:14)*GR6","v":0},{"$f":"LOOKUP(GS31,'Input S'!5:5,'Input S'!14:14)*GS6","v":0},{"$f":"LOOKUP(GT31,'Input S'!5:5,'Input S'!14:14)*GT6","v":0},{"$f":"LOOKUP(GU31,'Input S'!5:5,'Input S'!14:14)*GU6","v":0},{"$f":"LOOKUP(GV31,'Input S'!5:5,'Input S'!14:14)*GV6","v":0},{"$f":"LOOKUP(GW31,'Input S'!5:5,'Input S'!14:14)*GW6","v":0},{"$f":"LOOKUP(GX31,'Input S'!5:5,'Input S'!14:14)*GX6","v":0},{"$f":"LOOKUP(GY31,'Input S'!5:5,'Input S'!14:14)*GY6","v":0},{"$f":"LOOKUP(GZ31,'Input S'!5:5,'Input S'!14:14)*GZ6","v":0},{"$f":"LOOKUP(HA31,'Input S'!5:5,'Input S'!14:14)*HA6","v":0},{"$f":"LOOKUP(HB31,'Input S'!5:5,'Input S'!14:14)*HB6","v":0},{"$f":"LOOKUP(HC31,'Input S'!5:5,'Input S'!14:14)*HC6","v":0},{"$f":"LOOKUP(HD31,'Input S'!5:5,'Input S'!14:14)*HD6","v":0},{"$f":"LOOKUP(HE31,'Input S'!5:5,'Input S'!14:14)*HE6","v":0},{"$f":"LOOKUP(HF31,'Input S'!5:5,'Input S'!14:14)*HF6","v":0},{"$f":"LOOKUP(HG31,'Input S'!5:5,'Input S'!14:14)*HG6","v":0},{"$f":"LOOKUP(HH31,'Input S'!5:5,'Input S'!14:14)*HH6","v":0},{"$f":"LOOKUP(HI31,'Input S'!5:5,'Input S'!14:14)*HI6","v":0},{"$f":"LOOKUP(HJ31,'Input S'!5:5,'Input S'!14:14)*HJ6","v":0},{"$f":"LOOKUP(HK31,'Input S'!5:5,'Input S'!14:14)*HK6","v":0},{"$f":"LOOKUP(HL31,'Input S'!5:5,'Input S'!14:14)*HL6","v":0},{"$f":"LOOKUP(HM31,'Input S'!5:5,'Input S'!14:14)*HM6","v":0},{"$f":"LOOKUP(HN31,'Input S'!5:5,'Input S'!14:14)*HN6","v":0},{"$f":"LOOKUP(HO31,'Input S'!5:5,'Input S'!14:14)*HO6","v":0},{"$f":"LOOKUP(HP31,'Input S'!5:5,'Input S'!14:14)*HP6","v":0},{"$f":"LOOKUP(HQ31,'Input S'!5:5,'Input S'!14:14)*HQ6","v":0},{"$f":"LOOKUP(HR31,'Input S'!5:5,'Input S'!14:14)*HR6","v":0},{"$f":"LOOKUP(HS31,'Input S'!5:5,'Input S'!14:14)*HS6","v":0},{"$f":"LOOKUP(HT31,'Input S'!5:5,'Input S'!14:14)*HT6","v":0},{"$f":"LOOKUP(HU31,'Input S'!5:5,'Input S'!14:14)*HU6","v":0},{"$f":"LOOKUP(HV31,'Input S'!5:5,'Input S'!14:14)*HV6","v":0},{"$f":"LOOKUP(HW31,'Input S'!5:5,'Input S'!14:14)*HW6","v":0},{"$f":"LOOKUP(HX31,'Input S'!5:5,'Input S'!14:14)*HX6","v":0},{"$f":"LOOKUP(HY31,'Input S'!5:5,'Input S'!14:14)*HY6","v":0},{"$f":"LOOKUP(HZ31,'Input S'!5:5,'Input S'!14:14)*HZ6","v":0},{"$f":"LOOKUP(IA31,'Input S'!5:5,'Input S'!14:14)*IA6","v":0},{"$f":"LOOKUP(IB31,'Input S'!5:5,'Input S'!14:14)*IB6","v":0},{"$f":"LOOKUP(IC31,'Input S'!5:5,'Input S'!14:14)*IC6","v":0},{"$f":"LOOKUP(ID31,'Input S'!5:5,'Input S'!14:14)*ID6","v":0},{"$f":"LOOKUP(IE31,'Input S'!5:5,'Input S'!14:14)*IE6","v":0},{"$f":"LOOKUP(IF31,'Input S'!5:5,'Input S'!14:14)*IF6","v":0},{"$f":"LOOKUP(IG31,'Input S'!5:5,'Input S'!14:14)*IG6","v":0},{"$f":"LOOKUP(IH31,'Input S'!5:5,'Input S'!14:14)*IH6","v":0},{"$f":"LOOKUP(II31,'Input S'!5:5,'Input S'!14:14)*II6","v":0},{"$f":"LOOKUP(IJ31,'Input S'!5:5,'Input S'!14:14)*IJ6","v":0},{"$f":"LOOKUP(IK31,'Input S'!5:5,'Input S'!14:14)*IK6","v":0},{"$f":"LOOKUP(IL31,'Input S'!5:5,'Input S'!14:14)*IL6","v":0},{"$f":"LOOKUP(IM31,'Input S'!5:5,'Input S'!14:14)*IM6","v":0},{"$f":"LOOKUP(IN31,'Input S'!5:5,'Input S'!14:14)*IN6","v":0},{"$f":"LOOKUP(IO31,'Input S'!5:5,'Input S'!14:14)*IO6","v":0},{"$f":"LOOKUP(IP31,'Input S'!5:5,'Input S'!14:14)*IP6","v":0},{"$f":"LOOKUP(IQ31,'Input S'!5:5,'Input S'!14:14)*IQ6","v":0},{"$f":"LOOKUP(IR31,'Input S'!5:5,'Input S'!14:14)*IR6","v":0},{"$f":"LOOKUP(IS31,'Input S'!5:5,'Input S'!14:14)*IS6","v":0},{"$f":"LOOKUP(IT31,'Input S'!5:5,'Input S'!14:14)*IT6","v":0},{"$f":"LOOKUP(IU31,'Input S'!5:5,'Input S'!14:14)*IU6","v":0},{"$f":"LOOKUP(IV31,'Input S'!5:5,'Input S'!14:14)*IV6","v":0},{"$f":"LOOKUP(IW31,'Input S'!5:5,'Input S'!14:14)*IW6","v":0},{"$f":"LOOKUP(IX31,'Input S'!5:5,'Input S'!14:14)*IX6","v":0},{"$f":"LOOKUP(IY31,'Input S'!5:5,'Input S'!14:14)*IY6","v":0},{"$f":"LOOKUP(IZ31,'Input S'!5:5,'Input S'!14:14)*IZ6","v":0},{"$f":"LOOKUP(JA31,'Input S'!5:5,'Input S'!14:14)*JA6","v":0},{"$f":"LOOKUP(JB31,'Input S'!5:5,'Input S'!14:14)*JB6","v":0},{"$f":"LOOKUP(JC31,'Input S'!5:5,'Input S'!14:14)*JC6","v":0},{"$f":"LOOKUP(JD31,'Input S'!5:5,'Input S'!14:14)*JD6","v":0},{"$f":"LOOKUP(JE31,'Input S'!5:5,'Input S'!14:14)*JE6","v":0},{"$f":"LOOKUP(JF31,'Input S'!5:5,'Input S'!14:14)*JF6","v":0},{"$f":"LOOKUP(JG31,'Input S'!5:5,'Input S'!14:14)*JG6","v":0},{"$f":"LOOKUP(JH31,'Input S'!5:5,'Input S'!14:14)*JH6","v":0},{"$f":"LOOKUP(JI31,'Input S'!5:5,'Input S'!14:14)*JI6","v":0},{"$f":"LOOKUP(JJ31,'Input S'!5:5,'Input S'!14:14)*JJ6","v":0},{"$f":"LOOKUP(JK31,'Input S'!5:5,'Input S'!14:14)*JK6","v":0},{"$f":"LOOKUP(JL31,'Input S'!5:5,'Input S'!14:14)*JL6","v":0},{"$f":"LOOKUP(JM31,'Input S'!5:5,'Input S'!14:14)*JM6","v":0},{"$f":"LOOKUP(JN31,'Input S'!5:5,'Input S'!14:14)*JN6","v":0},{"$f":"LOOKUP(JO31,'Input S'!5:5,'Input S'!14:14)*JO6","v":0},{"$f":"LOOKUP(JP31,'Input S'!5:5,'Input S'!14:14)*JP6","v":0},{"$f":"LOOKUP(JQ31,'Input S'!5:5,'Input S'!14:14)*JQ6","v":0},{"$f":"LOOKUP(JR31,'Input S'!5:5,'Input S'!14:14)*JR6","v":0},{"$f":"LOOKUP(JS31,'Input S'!5:5,'Input S'!14:14)*JS6","v":0},{"$f":"LOOKUP(JT31,'Input S'!5:5,'Input S'!14:14)*JT6","v":0},{"$f":"LOOKUP(JU31,'Input S'!5:5,'Input S'!14:14)*JU6","v":0},{"$f":"LOOKUP(JV31,'Input S'!5:5,'Input S'!14:14)*JV6","v":0},{"$f":"LOOKUP(JW31,'Input S'!5:5,'Input S'!14:14)*JW6","v":0},{"$f":"LOOKUP(JX31,'Input S'!5:5,'Input S'!14:14)*JX6","v":0},{"$f":"LOOKUP(JY31,'Input S'!5:5,'Input S'!14:14)*JY6","v":0},{"$f":"LOOKUP(JZ31,'Input S'!5:5,'Input S'!14:14)*JZ6","v":0},{"$f":"LOOKUP(KA31,'Input S'!5:5,'Input S'!14:14)*KA6","v":0},{"$f":"LOOKUP(KB31,'Input S'!5:5,'Input S'!14:14)*KB6","v":0},{"$f":"LOOKUP(KC31,'Input S'!5:5,'Input S'!14:14)*KC6","v":0},{"$f":"LOOKUP(KD31,'Input S'!5:5,'Input S'!14:14)*KD6","v":0},{"$f":"LOOKUP(KE31,'Input S'!5:5,'Input S'!14:14)*KE6","v":0},{"$f":"LOOKUP(KF31,'Input S'!5:5,'Input S'!14:14)*KF6","v":0},{"$f":"LOOKUP(KG31,'Input S'!5:5,'Input S'!14:14)*KG6","v":0},{"$f":"LOOKUP(KH31,'Input S'!5:5,'Input S'!14:14)*KH6","v":0},{"$f":"LOOKUP(KI31,'Input S'!5:5,'Input S'!14:14)*KI6","v":0},{"$f":"LOOKUP(KJ31,'Input S'!5:5,'Input S'!14:14)*KJ6","v":0},{"$f":"LOOKUP(KK31,'Input S'!5:5,'Input S'!14:14)*KK6","v":0},{"$f":"LOOKUP(KL31,'Input S'!5:5,'Input S'!14:14)*KL6","v":0},{"$f":"LOOKUP(KM31,'Input S'!5:5,'Input S'!14:14)*KM6","v":0},{"$f":"LOOKUP(KN31,'Input S'!5:5,'Input S'!14:14)*KN6","v":0},{"$f":"LOOKUP(KO31,'Input S'!5:5,'Input S'!14:14)*KO6","v":0},{"$f":"LOOKUP(KP31,'Input S'!5:5,'Input S'!14:14)*KP6","v":0},{"$f":"LOOKUP(KQ31,'Input S'!5:5,'Input S'!14:14)*KQ6","v":0},{"$f":"LOOKUP(KR31,'Input S'!5:5,'Input S'!14:14)*KR6","v":0},{"$f":"LOOKUP(KS31,'Input S'!5:5,'Input S'!14:14)*KS6","v":0},{"$f":"LOOKUP(KT31,'Input S'!5:5,'Input S'!14:14)*KT6","v":0},{"$f":"LOOKUP(KU31,'Input S'!5:5,'Input S'!14:14)*KU6","v":0},{"$f":"LOOKUP(KV31,'Input S'!5:5,'Input S'!14:14)*KV6","v":0},{"$f":"LOOKUP(KW31,'Input S'!5:5,'Input S'!14:14)*KW6","v":0},{"$f":"LOOKUP(KX31,'Input S'!5:5,'Input S'!14:14)*KX6","v":0},{"$f":"LOOKUP(KY31,'Input S'!5:5,'Input S'!14:14)*KY6","v":0},{"$f":"LOOKUP(KZ31,'Input S'!5:5,'Input S'!14:14)*KZ6","v":0},{"$f":"LOOKUP(LA31,'Input S'!5:5,'Input S'!14:14)*LA6","v":0},{"$f":"LOOKUP(LB31,'Input S'!5:5,'Input S'!14:14)*LB6","v":0},{"$f":"LOOKUP(LC31,'Input S'!5:5,'Input S'!14:14)*LC6","v":0},{"$f":"LOOKUP(LD31,'Input S'!5:5,'Input S'!14:14)*LD6","v":0},{"$f":"LOOKUP(LE31,'Input S'!5:5,'Input S'!14:14)*LE6","v":0},{"$f":"LOOKUP(LF31,'Input S'!5:5,'Input S'!14:14)*LF6","v":0},{"$f":"LOOKUP(LG31,'Input S'!5:5,'Input S'!14:14)*LG6","v":0},{"$f":"LOOKUP(LH31,'Input S'!5:5,'Input S'!14:14)*LH6","v":0},{"$f":"LOOKUP(LI31,'Input S'!5:5,'Input S'!14:14)*LI6","v":0},{"$f":"LOOKUP(LJ31,'Input S'!5:5,'Input S'!14:14)*LJ6","v":0},{"$f":"LOOKUP(LK31,'Input S'!5:5,'Input S'!14:14)*LK6","v":0},{"$f":"LOOKUP(LL31,'Input S'!5:5,'Input S'!14:14)*LL6","v":0},{"$f":"LOOKUP(LM31,'Input S'!5:5,'Input S'!14:14)*LM6","v":0},{"$f":"LOOKUP(LN31,'Input S'!5:5,'Input S'!14:14)*LN6","v":0},{"$f":"LOOKUP(LO31,'Input S'!5:5,'Input S'!14:14)*LO6","v":0},{"$f":"LOOKUP(LP31,'Input S'!5:5,'Input S'!14:14)*LP6","v":0},{"$f":"LOOKUP(LQ31,'Input S'!5:5,'Input S'!14:14)*LQ6","v":0},{"$f":"LOOKUP(LR31,'Input S'!5:5,'Input S'!14:14)*LR6","v":0},{"$f":"LOOKUP(LS31,'Input S'!5:5,'Input S'!14:14)*LS6","v":0},{"$f":"LOOKUP(LT31,'Input S'!5:5,'Input S'!14:14)*LT6","v":0},{"$f":"LOOKUP(LU31,'Input S'!5:5,'Input S'!14:14)*LU6","v":0},{"$f":"LOOKUP(LV31,'Input S'!5:5,'Input S'!14:14)*LV6","v":0},{"$f":"LOOKUP(LW31,'Input S'!5:5,'Input S'!14:14)*LW6","v":0},{"$f":"LOOKUP(LX31,'Input S'!5:5,'Input S'!14:14)*LX6","v":0},{"$f":"LOOKUP(LY31,'Input S'!5:5,'Input S'!14:14)*LY6","v":0},{"$f":"LOOKUP(LZ31,'Input S'!5:5,'Input S'!14:14)*LZ6","v":0},{"$f":"LOOKUP(MA31,'Input S'!5:5,'Input S'!14:14)*MA6","v":0},{"$f":"LOOKUP(MB31,'Input S'!5:5,'Input S'!14:14)*MB6","v":0},{"$f":"LOOKUP(MC31,'Input S'!5:5,'Input S'!14:14)*MC6","v":0},{"$f":"LOOKUP(MD31,'Input S'!5:5,'Input S'!14:14)*MD6","v":0},{"$f":"LOOKUP(ME31,'Input S'!5:5,'Input S'!14:14)*ME6","v":0},{"$f":"LOOKUP(MF31,'Input S'!5:5,'Input S'!14:14)*MF6","v":0},{"$f":"LOOKUP(MG31,'Input S'!5:5,'Input S'!14:14)*MG6","v":0},{"$f":"LOOKUP(MH31,'Input S'!5:5,'Input S'!14:14)*MH6","v":0},{"$f":"LOOKUP(MI31,'Input S'!5:5,'Input S'!14:14)*MI6","v":0},{"$f":"LOOKUP(MJ31,'Input S'!5:5,'Input S'!14:14)*MJ6","v":0},{"$f":"LOOKUP(MK31,'Input S'!5:5,'Input S'!14:14)*MK6","v":0},{"$f":"LOOKUP(ML31,'Input S'!5:5,'Input S'!14:14)*ML6","v":0},{"$f":"LOOKUP(MM31,'Input S'!5:5,'Input S'!14:14)*MM6","v":0},{"$f":"LOOKUP(MN31,'Input S'!5:5,'Input S'!14:14)*MN6","v":0},{"$f":"LOOKUP(MO31,'Input S'!5:5,'Input S'!14:14)*MO6","v":0},{"$f":"LOOKUP(MP31,'Input S'!5:5,'Input S'!14:14)*MP6","v":0},{"$f":"LOOKUP(MQ31,'Input S'!5:5,'Input S'!14:14)*MQ6","v":0},{"$f":"LOOKUP(MR31,'Input S'!5:5,'Input S'!14:14)*MR6","v":0},{"$f":"LOOKUP(MS31,'Input S'!5:5,'Input S'!14:14)*MS6","v":0},{"$f":"LOOKUP(MT31,'Input S'!5:5,'Input S'!14:14)*MT6","v":0},{"$f":"LOOKUP(MU31,'Input S'!5:5,'Input S'!14:14)*MU6","v":0},{"$f":"LOOKUP(MV31,'Input S'!5:5,'Input S'!14:14)*MV6","v":0},{"$f":"LOOKUP(MW31,'Input S'!5:5,'Input S'!14:14)*MW6","v":0},{"$f":"LOOKUP(MX31,'Input S'!5:5,'Input S'!14:14)*MX6","v":0},{"$f":"LOOKUP(MY31,'Input S'!5:5,'Input S'!14:14)*MY6","v":0},{"$f":"LOOKUP(MZ31,'Input S'!5:5,'Input S'!14:14)*MZ6","v":0},{"$f":"LOOKUP(NA31,'Input S'!5:5,'Input S'!14:14)*NA6","v":0},{"$f":"LOOKUP(NB31,'Input S'!5:5,'Input S'!14:14)*NB6","v":0},{"$f":"LOOKUP(NC31,'Input S'!5:5,'Input S'!14:14)*NC6","v":0},{"$f":"LOOKUP(ND31,'Input S'!5:5,'Input S'!14:14)*ND6","v":0},{"$f":"LOOKUP(NE31,'Input S'!5:5,'Input S'!14:14)*NE6","v":0},{"$f":"LOOKUP(NF31,'Input S'!5:5,'Input S'!14:14)*NF6","v":0},{"$f":"LOOKUP(NG31,'Input S'!5:5,'Input S'!14:14)*NG6","v":0},{"$f":"LOOKUP(NH31,'Input S'!5:5,'Input S'!14:14)*NH6","v":0},{"$f":"LOOKUP(NI31,'Input S'!5:5,'Input S'!14:14)*NI6","v":0},{"$f":"LOOKUP(NJ31,'Input S'!5:5,'Input S'!14:14)*NJ6","v":0},{"$f":"LOOKUP(NK31,'Input S'!5:5,'Input S'!14:14)*NK6","v":0},{"$f":"LOOKUP(NL31,'Input S'!5:5,'Input S'!14:14)*NL6","v":0},{"$f":"LOOKUP(NM31,'Input S'!5:5,'Input S'!14:14)*NM6","v":0},{"$f":"LOOKUP(NN31,'Input S'!5:5,'Input S'!14:14)*NN6","v":0},{"$f":"LOOKUP(NO31,'Input S'!5:5,'Input S'!14:14)*NO6","v":0},{"$f":"LOOKUP(NP31,'Input S'!5:5,'Input S'!14:14)*NP6","v":0},{"$f":"LOOKUP(NQ31,'Input S'!5:5,'Input S'!14:14)*NQ6","v":0},{"$f":"LOOKUP(NR31,'Input S'!5:5,'Input S'!14:14)*NR6","v":0},{"$f":"LOOKUP(NS31,'Input S'!5:5,'Input S'!14:14)*NS6","v":0},{"$f":"LOOKUP(NT31,'Input S'!5:5,'Input S'!14:14)*NT6","v":0},{"$f":"LOOKUP(NU31,'Input S'!5:5,'Input S'!14:14)*NU6","v":0},{"$f":"LOOKUP(NV31,'Input S'!5:5,'Input S'!14:14)*NV6","v":0},{"$f":"LOOKUP(NW31,'Input S'!5:5,'Input S'!14:14)*NW6","v":0},{"$f":"LOOKUP(NX31,'Input S'!5:5,'Input S'!14:14)*NX6","v":0},{"$f":"LOOKUP(NY31,'Input S'!5:5,'Input S'!14:14)*NY6","v":0},{"$f":"LOOKUP(NZ31,'Input S'!5:5,'Input S'!14:14)*NZ6","v":0},{"$f":"LOOKUP(OA31,'Input S'!5:5,'Input S'!14:14)*OA6","v":0},{"$f":"LOOKUP(OB31,'Input S'!5:5,'Input S'!14:14)*OB6","v":0},{"$f":"LOOKUP(OC31,'Input S'!5:5,'Input S'!14:14)*OC6","v":0},{"$f":"LOOKUP(OD31,'Input S'!5:5,'Input S'!14:14)*OD6","v":0},{"$f":"LOOKUP(OE31,'Input S'!5:5,'Input S'!14:14)*OE6","v":0},{"$f":"LOOKUP(OF31,'Input S'!5:5,'Input S'!14:14)*OF6","v":0},{"$f":"LOOKUP(OG31,'Input S'!5:5,'Input S'!14:14)*OG6","v":0},{"$f":"LOOKUP(OH31,'Input S'!5:5,'Input S'!14:14)*OH6","v":0},{"$f":"LOOKUP(OI31,'Input S'!5:5,'Input S'!14:14)*OI6","v":0},{"$f":"LOOKUP(OJ31,'Input S'!5:5,'Input S'!14:14)*OJ6","v":0},{"$f":"LOOKUP(OK31,'Input S'!5:5,'Input S'!14:14)*OK6","v":0},{"$f":"LOOKUP(OL31,'Input S'!5:5,'Input S'!14:14)*OL6","v":0},{"$f":"LOOKUP(OM31,'Input S'!5:5,'Input S'!14:14)*OM6","v":0},{"$f":"LOOKUP(ON31,'Input S'!5:5,'Input S'!14:14)*ON6","v":0},{"$f":"LOOKUP(OO31,'Input S'!5:5,'Input S'!14:14)*OO6","v":0},{"$f":"LOOKUP(OP31,'Input S'!5:5,'Input S'!14:14)*OP6","v":0},{"$f":"LOOKUP(OQ31,'Input S'!5:5,'Input S'!14:14)*OQ6","v":0},{"$f":"LOOKUP(OR31,'Input S'!5:5,'Input S'!14:14)*OR6","v":0},{"$f":"LOOKUP(OS31,'Input S'!5:5,'Input S'!14:14)*OS6","v":0},{"$f":"LOOKUP(OT31,'Input S'!5:5,'Input S'!14:14)*OT6","v":0},{"$f":"LOOKUP(OU31,'Input S'!5:5,'Input S'!14:14)*OU6","v":0},{"$f":"LOOKUP(OV31,'Input S'!5:5,'Input S'!14:14)*OV6","v":0},{"$f":"LOOKUP(OW31,'Input S'!5:5,'Input S'!14:14)*OW6","v":0},{"$f":"LOOKUP(OX31,'Input S'!5:5,'Input S'!14:14)*OX6","v":0},{"$f":"LOOKUP(OY31,'Input S'!5:5,'Input S'!14:14)*OY6","v":0},{"$f":"LOOKUP(OZ31,'Input S'!5:5,'Input S'!14:14)*OZ6","v":0},{"$f":"LOOKUP(PA31,'Input S'!5:5,'Input S'!14:14)*PA6","v":0},{"$f":"LOOKUP(PB31,'Input S'!5:5,'Input S'!14:14)*PB6","v":0},{"$f":"LOOKUP(PC31,'Input S'!5:5,'Input S'!14:14)*PC6","v":0},{"$f":"LOOKUP(PD31,'Input S'!5:5,'Input S'!14:14)*PD6","v":0},{"$f":"LOOKUP(PE31,'Input S'!5:5,'Input S'!14:14)*PE6","v":0},{"$f":"LOOKUP(PF31,'Input S'!5:5,'Input S'!14:14)*PF6","v":0},{"$f":"LOOKUP(PG31,'Input S'!5:5,'Input S'!14:14)*PG6","v":0},{"$f":"LOOKUP(PH31,'Input S'!5:5,'Input S'!14:14)*PH6","v":0},{"$f":"LOOKUP(PI31,'Input S'!5:5,'Input S'!14:14)*PI6","v":0},{"$f":"LOOKUP(PJ31,'Input S'!5:5,'Input S'!14:14)*PJ6","v":0},{"$f":"LOOKUP(PK31,'Input S'!5:5,'Input S'!14:14)*PK6","v":0},{"$f":"LOOKUP(PL31,'Input S'!5:5,'Input S'!14:14)*PL6","v":0},{"$f":"LOOKUP(PM31,'Input S'!5:5,'Input S'!14:14)*PM6","v":0},{"$f":"LOOKUP(PN31,'Input S'!5:5,'Input S'!14:14)*PN6","v":0},{"$f":"LOOKUP(PO31,'Input S'!5:5,'Input S'!14:14)*PO6","v":0},{"$f":"LOOKUP(PP31,'Input S'!5:5,'Input S'!14:14)*PP6","v":0},{"$f":"LOOKUP(PQ31,'Input S'!5:5,'Input S'!14:14)*PQ6","v":0},{"$f":"LOOKUP(PR31,'Input S'!5:5,'Input S'!14:14)*PR6","v":0},{"$f":"LOOKUP(PS31,'Input S'!5:5,'Input S'!14:14)*PS6","v":0},{"$f":"LOOKUP(PT31,'Input S'!5:5,'Input S'!14:14)*PT6","v":0},{"$f":"LOOKUP(PU31,'Input S'!5:5,'Input S'!14:14)*PU6","v":0},{"$f":"LOOKUP(PV31,'Input S'!5:5,'Input S'!14:14)*PV6","v":0},{"$f":"LOOKUP(PW31,'Input S'!5:5,'Input S'!14:14)*PW6","v":0},{"$f":"LOOKUP(PX31,'Input S'!5:5,'Input S'!14:14)*PX6","v":0},{"$f":"LOOKUP(PY31,'Input S'!5:5,'Input S'!14:14)*PY6","v":0},{"$f":"LOOKUP(PZ31,'Input S'!5:5,'Input S'!14:14)*PZ6","v":0},{"$f":"LOOKUP(QA31,'Input S'!5:5,'Input S'!14:14)*QA6","v":0},{"$f":"LOOKUP(QB31,'Input S'!5:5,'Input S'!14:14)*QB6","v":0},{"$f":"LOOKUP(QC31,'Input S'!5:5,'Input S'!14:14)*QC6","v":0},{"$f":"LOOKUP(QD31,'Input S'!5:5,'Input S'!14:14)*QD6","v":0},{"$f":"LOOKUP(QE31,'Input S'!5:5,'Input S'!14:14)*QE6","v":0},{"$f":"LOOKUP(QF31,'Input S'!5:5,'Input S'!14:14)*QF6","v":0},{"$f":"LOOKUP(QG31,'Input S'!5:5,'Input S'!14:14)*QG6","v":0},{"$f":"LOOKUP(QH31,'Input S'!5:5,'Input S'!14:14)*QH6","v":0},{"$f":"LOOKUP(QI31,'Input S'!5:5,'Input S'!14:14)*QI6","v":0},{"$f":"LOOKUP(QJ31,'Input S'!5:5,'Input S'!14:14)*QJ6","v":0},{"$f":"LOOKUP(QK31,'Input S'!5:5,'Input S'!14:14)*QK6","v":0},{"$f":"LOOKUP(QL31,'Input S'!5:5,'Input S'!14:14)*QL6","v":0},{"$f":"LOOKUP(QM31,'Input S'!5:5,'Input S'!14:14)*QM6","v":0},{"$f":"LOOKUP(QN31,'Input S'!5:5,'Input S'!14:14)*QN6","v":0},{"$f":"LOOKUP(QO31,'Input S'!5:5,'Input S'!14:14)*QO6","v":0},{"$f":"LOOKUP(QP31,'Input S'!5:5,'Input S'!14:14)*QP6","v":0},{"$f":"LOOKUP(QQ31,'Input S'!5:5,'Input S'!14:14)*QQ6","v":0},{"$f":"LOOKUP(QR31,'Input S'!5:5,'Input S'!14:14)*QR6","v":0},{"$f":"LOOKUP(QS31,'Input S'!5:5,'Input S'!14:14)*QS6","v":0},{"$f":"LOOKUP(QT31,'Input S'!5:5,'Input S'!14:14)*QT6","v":0},{"$f":"LOOKUP(QU31,'Input S'!5:5,'Input S'!14:14)*QU6","v":0},{"$f":"LOOKUP(QV31,'Input S'!5:5,'Input S'!14:14)*QV6","v":0},{"$f":"LOOKUP(QW31,'Input S'!5:5,'Input S'!14:14)*QW6","v":0},{"$f":"LOOKUP(QX31,'Input S'!5:5,'Input S'!14:14)*QX6","v":0},{"$f":"LOOKUP(QY31,'Input S'!5:5,'Input S'!14:14)*QY6","v":0},{"$f":"LOOKUP(QZ31,'Input S'!5:5,'Input S'!14:14)*QZ6","v":0},{"$f":"LOOKUP(RA31,'Input S'!5:5,'Input S'!14:14)*RA6","v":0},{"$f":"LOOKUP(RB31,'Input S'!5:5,'Input S'!14:14)*RB6","v":0},{"$f":"LOOKUP(RC31,'Input S'!5:5,'Input S'!14:14)*RC6","v":0},{"$f":"LOOKUP(RD31,'Input S'!5:5,'Input S'!14:14)*RD6","v":0},{"$f":"LOOKUP(RE31,'Input S'!5:5,'Input S'!14:14)*RE6","v":0},{"$f":"LOOKUP(RF31,'Input S'!5:5,'Input S'!14:14)*RF6","v":0},{"$f":"LOOKUP(RG31,'Input S'!5:5,'Input S'!14:14)*RG6","v":0},{"$f":"LOOKUP(RH31,'Input S'!5:5,'Input S'!14:14)*RH6","v":0},{"$f":"LOOKUP(RI31,'Input S'!5:5,'Input S'!14:14)*RI6","v":0},{"$f":"LOOKUP(RJ31,'Input S'!5:5,'Input S'!14:14)*RJ6","v":0},{"$f":"LOOKUP(RK31,'Input S'!5:5,'Input S'!14:14)*RK6","v":0},{"$f":"LOOKUP(RL31,'Input S'!5:5,'Input S'!14:14)*RL6","v":0},{"$f":"LOOKUP(RM31,'Input S'!5:5,'Input S'!14:14)*RM6","v":0},{"$f":"LOOKUP(RN31,'Input S'!5:5,'Input S'!14:14)*RN6","v":0},{"$f":"LOOKUP(RO31,'Input S'!5:5,'Input S'!14:14)*RO6","v":0},{"$f":"LOOKUP(RP31,'Input S'!5:5,'Input S'!14:14)*RP6","v":0},{"$f":"LOOKUP(RQ31,'Input S'!5:5,'Input S'!14:14)*RQ6","v":0},{"$f":"LOOKUP(RR31,'Input S'!5:5,'Input S'!14:14)*RR6","v":0},{"$f":"LOOKUP(RS31,'Input S'!5:5,'Input S'!14:14)*RS6","v":0},{"$f":"LOOKUP(RT31,'Input S'!5:5,'Input S'!14:14)*RT6","v":0},{"$f":"LOOKUP(RU31,'Input S'!5:5,'Input S'!14:14)*RU6","v":0},{"$f":"LOOKUP(RV31,'Input S'!5:5,'Input S'!14:14)*RV6","v":0},{"$f":"LOOKUP(RW31,'Input S'!5:5,'Input S'!14:14)*RW6","v":0},{"$f":"LOOKUP(RX31,'Input S'!5:5,'Input S'!14:14)*RX6","v":0},{"$f":"LOOKUP(RY31,'Input S'!5:5,'Input S'!14:14)*RY6","v":0},{"$f":"LOOKUP(RZ31,'Input S'!5:5,'Input S'!14:14)*RZ6","v":0},{"$f":"LOOKUP(SA31,'Input S'!5:5,'Input S'!14:14)*SA6","v":0},{"$f":"LOOKUP(SB31,'Input S'!5:5,'Input S'!14:14)*SB6","v":0},{"$f":"LOOKUP(SC31,'Input S'!5:5,'Input S'!14:14)*SC6","v":0}]
[null,null,null,"Total Capex","Lakhs",null,null,{"$f":"SUM(K33:XFD33)","v":26000},"Lakhs",null,{"$f":"K30*K32","v":26000},{"$f":"L30*L32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX30*BX32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ30*EJ32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE30*FE32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE30*HE32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ30*JQ32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ30*KQ32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU30*LU32","v":0},0,0,0,0,0,0,{"$f":"MB30*MB32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU30*MU32","v":0},0,0,0,0,0,0,{"$f":"NB30*NB32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ30*NQ32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC30*QC32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opex"]
[null,null,null,"Calender Year","Year",null,null,null,"Year",null,{"$f":"YEAR(K8)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"YEAR(BW8)","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,{"$f":"YEAR(EI8)","v":2154},2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,{"$f":"YEAR(GU8)","v":2218},2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,{"$f":"YEAR(JG8)","v":2282},2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,{"$f":"YEAR(LS8)","v":2346},2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,{"$f":"YEAR(OE8)","v":2410},2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,{"$f":"YEAR(QQ8)","v":2474},2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512]
[null,null,null,"Annual Inflation Rate","% p.a.",null,null,null,"% p.a.",null,{"$f":"LOOKUP(K36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(L36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(M36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(N36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(O36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(P36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(Q36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(R36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(S36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(T36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(U36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(V36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(W36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(X36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(Y36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(Z36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(AZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(BZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(CZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(DZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(ED36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(ER36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(ES36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(ET36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(EZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(FZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(GZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(HZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(ID36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(II36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(IZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(JZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(KZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(LZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(ME36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(ML36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(MZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(ND36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(NZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(ON36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(OZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(PZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(QZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RC36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RD36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RE36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RF36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RG36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RH36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RI36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RJ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RK36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RL36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RM36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RN36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RO36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RP36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RQ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RR36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RS36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RT36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RU36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RV36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RW36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RX36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RY36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(RZ36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(SA36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(SB36,'Input S'!20:20,'Input S'!27:27)","v":0.08},{"$f":"LOOKUP(SC36,'Input S'!20:20,'Input S'!27:27)","v":0.08}]
[null,null,null,"Periodic Inflation Rate","% p.p.",null,null,null,"% p.p.",null,{"$f":"(1+K37)^(1/(Months/K7))-1","v":8.0000000000000071E-2},8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,{"$f":"(1+BW37)^(1/(Months/BW7))-1","v":8.0000000000000071E-2},8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,{"$f":"(1+EI37)^(1/(Months/EI7))-1","v":8.0000000000000071E-2},8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,{"$f":"(1+GU37)^(1/(Months/GU7))-1","v":8.0000000000000071E-2},8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,{"$f":"(1+JG37)^(1/(Months/JG7))-1","v":8.0000000000000071E-2},8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,{"$f":"(1+LS37)^(1/(Months/LS7))-1","v":8.0000000000000071E-2},8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,{"$f":"(1+OE37)^(1/(Months/OE7))-1","v":8.0000000000000071E-2},8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,{"$f":"(1+QQ37)^(1/(Months/QQ7))-1","v":8.0000000000000071E-2},8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2]
[null,null,null,"Inflation Index","Index",null,null,null,"Index",{"$f":"one","v":1},{"$f":"J39*(1+K38*K10)","v":1},1.08,1.1664000000000001,1.2597120000000002,1.3604889600000003,1.4693280768000003,1.5868743229440005,1.7138242687795207,1.8509302102818825,1.9990046271044333,2.1589249972727882,2.3316389970546112,2.5181701168189803,2.7196237261644991,2.9371936242576591,3.172169114198272,3.425942643334134,3.7000180548008648,3.9960194991849343,4.3157010591197293,4.6609571438493083,5.033833715357253,5.4365404125858339,5.8714636455927014,6.3411807372401183,6.8484751962193284,7.3963532119168756,7.9880614688702263,8.6271063863798449,9.3172748972902326,10.062656889073452,10.867669440199329,11.737082995415276,12.6760496350485,13.690133605852381,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"BV39*(1+BW38*BW10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"EH39*(1+EI38*EI10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"GT39*(1+GU38*GU10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"JF39*(1+JG38*JG10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"LR39*(1+LS38*LS10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"OD39*(1+OE38*OE10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"QP39*(1+QQ38*QQ10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572]
[null,null,null,"O&M Per MW","Rs. In Lakhs/Mwy",{"$f":"'Input C'!F32","v":4},null,{"$f":"SUM(K40:XFD40)","v":744.40859189331036},"Rs. In Lakhs/Mwy",null,{"$f":"$F$40*K39*K10/Months*K7","v":0},4.32,4.6656000000000004,5.0388480000000007,5.4419558400000012,5.8773123072000013,6.3474972917760031,6.8552970751180826,7.4037208411275302,7.9960185084177331,8.6356999890911528,9.3265559882184448,10.072680467275921,10.878494904657996,11.748774497030636,12.68867645679309,13.703770573336538,14.800072219203457,15.984077996739737,17.262804236478917,18.643828575397233,20.135334861429012,21.746161650343335,23.485854582370806,25.36472294896047,27.393900784877314,29.585412847667502,31.952245875480905,34.50842554551938,37.26909958916093,40.250627556293807,43.470677760797315,46.948331981661106,50.704198540194,54.760534423409524,59.141377177282287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*BW39*BW10/Months*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*EI39*EI10/Months*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*GU39*GU10/Months*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*JG39*JG10/Months*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*LS39*LS10/Months*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*OE39*OE10/Months*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*QQ39*QQ10/Months*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Opex","Lakhs",null,null,{"$f":"SUM(K41:XFD41)","v":96773.116946130307},"Lakhs",null,{"$f":"K40*K14","v":0},561.6,606.52800000000002,655.05024000000003,707.45425920000014,764.05059993600014,825.17464793088038,891.18861976535072,962.48370934657896,1039.4824060943054,1122.6409985818498,1212.4522784683977,1309.4484607458699,1414.2043376055394,1527.3406846139826,1649.5279393831017,1781.49017453375,1924.0093884964494,2077.9301395761659,2244.1645507422591,2423.6977148016404,2617.5935319857717,2827.0010145446336,3053.1610957082048,3297.413983364861,3561.2071020340509,3846.1036701967755,4153.7919638125177,4486.0953209175195,4844.9829465909206,5232.5815823181947,5651.1881089036506,6103.2831576159433,6591.5458102252196,7118.8694750432378,7688.3790330466973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW40*BW14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI40*EI14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU40*GU14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG40*JG14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS40*LS14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE40*OE14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ40*QQ14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue"]
[null,null,null,"PPA Price Inflate Flag","Flag",{"$f":"'Input C'!$F$46","v":true},null,null,"Flag",null,{"$f":"$F$44","v":true},{"$f":"$F$44","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$44","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$44","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$44","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$44","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$44","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$44","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$44","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Inflation Index applied to PPA","Index",null,null,null,"Index",null,{"$f":"IF(K44,K39,one)","v":1},1.08,1.1664000000000001,1.2597120000000002,1.3604889600000003,1.4693280768000003,1.5868743229440005,1.7138242687795207,1.8509302102818825,1.9990046271044333,2.1589249972727882,2.3316389970546112,2.5181701168189803,2.7196237261644991,2.9371936242576591,3.172169114198272,3.425942643334134,3.7000180548008648,3.9960194991849343,4.3157010591197293,4.6609571438493083,5.033833715357253,5.4365404125858339,5.8714636455927014,6.3411807372401183,6.8484751962193284,7.3963532119168756,7.9880614688702263,8.6271063863798449,9.3172748972902326,10.062656889073452,10.867669440199329,11.737082995415276,12.6760496350485,13.690133605852381,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"IF(BW44,BW39,one)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"IF(EI44,EI39,one)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"IF(GU44,GU39,one)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"IF(JG44,JG39,one)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"IF(LS44,LS39,one)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"IF(OE44,OE39,one)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"IF(QQ44,QQ39,one)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572]
[null,null,null,"Flag for UDF Goal Seek",null,{"$f":"'Input C'!F47*0","v":0},{"$f":"'UDF 3 Output'!G12","v":0}]
[null,null,null,"PPA Price (Goal Seek)","Rs. In Lakhs/Mwy",{"$f":"'Input C'!F$43","v":8.2841954209702078E-3},{"$f":"IF(F46,G46,F47)","v":8.2841954209702078E-3},null,"Rs. In Lakhs/Mwy",null,{"$f":"$G$47*K45","v":8.2841954209702078E-3},{"$f":"$G$47*L45","v":8.9469310546478244E-3},{"$f":"$G$47*M45","v":9.6626855390196508E-3},1.0435700382141224E-2,1.1270556412712523E-2,1.2172200925729524E-2,1.3145976999787888E-2,1.419765515977092E-2,1.5333467572552596E-2,1.6560144978356804E-2,1.7884956576625349E-2,1.9315753102755379E-2,2.0861013350975809E-2,2.2529894419053877E-2,2.4332285972578187E-2,2.6278868850384444E-2,2.8381178358415204E-2,3.0651672627088421E-2,3.3103806437255495E-2,3.575211095223594E-2,3.8612279828414815E-2,4.1701262214688006E-2,4.503736319186305E-2,4.8640352247212103E-2,5.2531580426989077E-2,5.6734106861148208E-2,6.1272835410040069E-2,6.6174662242843282E-2,7.1468635222270746E-2,7.7186126040052414E-2,8.3361016123256609E-2,9.0029897413117135E-2,9.7232289206166528E-2,0.10501087234265985,0.11341174213007266,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"$G$47*BX45","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"$G$47*EJ45","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"$G$47*GV45","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"$G$47*JH45","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"$G$47*LT45","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"$G$47*OF45","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"$G$47*QR45","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846]
[null,null,null,"Generation",null,null,null,null,"MWH",null,{"$f":"K23","v":0},229937.734,228788.04533000005,227644.10510335007,226505.88457783335,225373.35515494421,224246.48837916952,223125.2559372737,222009.62965758736,220899.58150929943,219795.08360175294,218696.10818374419,217602.62764282551,216514.61450461138,215432.04143208836,214354.88122492793,213283.10681880332,212216.69128470932,211155.60782828581,210099.82978914439,209049.33064019869,208004.08398699772,206964.06356706278,205929.24324922747,204899.59703298137,203875.09904781647,202855.7235525774,201841.44493481456,200832.2377101405,199828.0765215898,198828.93613898187,197834.79145828699,196845.61750099558,195861.38941349063,194882.08246642319,193907.67205409109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenue","Lakhs",null,null,{"$f":"SUM(K49:XFD49)","v":314548.07064620766},"Lakhs",null,{"$f":"K48*K47","v":0},{"$f":"L48*L47","v":2057.2370529599507},2210.7069371107636,2375.6256746192271,2552.8473499458223,2743.2897622517808,2947.9391785157645,3167.8554412330413,3404.1774571490268,3658.1290954523447,3931.0255259730893,4224.2800302106825,4539.4113204644009,4878.0514049710455,5241.9540397818864,5633.003811149616,6053.225895461379,6504.7965472627984,6990.0543696886043,7511.5124256673762,8071.8712526221634,8674.0328480677781,9321.1156985336384,10016.470929644249,10763.699660995713,11566.671655705995,12429.545361221664,13356.789445168804,14353.205937778399,15423.955100736668,16574.582151251627,17811.045979734998,19139.750009823238,20567.575360556053,22101.91648245354,23750.719452044574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX48*BX47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ48*EJ47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE48*FE47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE48*HE47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ48*JQ47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ48*KQ47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU48*LU47","v":0},0,0,0,0,0,0,{"$f":"MB48*MB47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU48*MU47","v":0},0,0,0,0,0,0,{"$f":"NB48*NB47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ48*NQ47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC48*QC47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Free Cashflow pre-cash flow"]
[null,null,null,"EBITDA",null,null,null,{"$f":"SUM(K52:XFD52)","v":217774.95370007737},"Lakhs",null,{"$f":"K49-K41","v":0},{"$f":"L49-L41","v":1495.6370529599508},1604.1789371107636,1720.5754346192271,1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX49-BX41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ49-EJ41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE49-FE41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE49-HE41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ49-JQ41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ49-KQ41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU49-LU41","v":0},0,0,0,0,0,0,{"$f":"MB49-MB41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU49-MU41","v":0},0,0,0,0,0,0,{"$f":"NB49-NB41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ49-NQ41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC49-QC41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Capex",null,null,null,null,"Lakhs",null,{"$f":"K33","v":26000},{"$f":"L33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU33","v":0},0,0,0,0,0,0,{"$f":"MB33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU33","v":0},0,0,0,0,0,0,{"$f":"NB33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Free Cash flows",null,null,null,null,"Lakhs",null,{"$f":"K52-K53","v":-26000},{"$f":"L52-L53","v":1495.6370529599508},1604.1789371107636,1720.5754346192271,1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX52-BX53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ52-EJ53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE52-FE53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE52-HE53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ52-JQ53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ52-KQ53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU52-LU53","v":0},0,0,0,0,0,0,{"$f":"MB52-MB53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU52-MU53","v":0},0,0,0,0,0,0,{"$f":"NB52-NB53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ52-NQ53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC52-QC53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre Tax Project IRR","% p.a.",{"$f":"IF(G55,IRR(K54:FD54),XIRR(K54:FD54,K9:FD9))","v":0.11541684094083804},{"$f":"G7=Months","v":true}]
[null,null,null,"Target IRR","% p.a.",{"$f":"'Input C'!F49","v":0.11}]
[null,null,null,"NPV at the Target IRR","Lakhs",{"$f":"IF(G55,NPV(F56,K54:SC54),XNPV(F56,K54:SC54,K9:SC9))","v":1692.7322709758746},"NPV"]
[]
[null,null,"Levelised cost of electricity"]
[null,null,null,"NPV of revenues ","Lakhs",{"$f":"XNPV(F55,L49:FD49,L9:FD9)","v":40925.319787249282}]
[null,null,null,"NPV of Generation","Lakhs",{"$f":"XNPV(F55,L48:FD48,L9:FD9)","v":2089414.1585502275}]
[null,null,null,"LCOE =NPV of revenues / NPV of generation","Rs. In Lakhs/Mwy",{"$f":"F60/F61","v":1.9586983087951291E-2}]
[null,null,null,"First Year Price","Rs. In Lakhs/Mwy",{"$f":"F47","v":8.2841954209702078E-3}]
[]
[null,"Depreciation and Operating Taxes"]
[]
[null,null,null,"Accumulated Capex",null,null,null,null,"Lakhs",null,{"$f":"J67+K33","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,{"$f":"BV67+BW33","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,{"$f":"EH67+EI33","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,{"$f":"GT67+GU33","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,{"$f":"JF67+JG33","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,{"$f":"LR67+LS33","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,{"$f":"OD67+OE33","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,{"$f":"QP67+QQ33","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000]
[null,null,null,"Life in Periods",null,null,null,null,"Periods",null,{"$f":"J68+K10","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"BV68+BW10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"EH68+EI10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"GT68+GU10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"JF68+JG10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"LR68+LS10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"OD68+OE10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"QP68+QQ10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Life in Years","Months/Period",{"$f":"Months/G7","v":1},null,null,"Years",null,{"$f":"ROUNDUP(K68/$F$69,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"ROUNDUP(X68/$F$69,0)","v":13},{"$f":"ROUNDUP(Y68/$F$69,0)","v":14},15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(CK68/$F$69,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(EW68/$F$69,0)","v":35},35,35,35,35,35,35,35,{"$f":"ROUNDUP(FE68/$F$69,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(HE68/$F$69,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(JQ68/$F$69,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(KQ68/$F$69,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(LU68/$F$69,0)","v":35},35,35,35,35,35,35,{"$f":"ROUNDUP(MB68/$F$69,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(MU68/$F$69,0)","v":35},35,35,35,35,35,35,{"$f":"ROUNDUP(NB68/$F$69,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(NQ68/$F$69,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(QC68/$F$69,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Depreciation Period","Years",{"$f":"F71","v":25},null,null,null,null,{"$f":"AND(K69,K69<=$F$70)*K10","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW69,BW69<=$F$70)*BW10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI69,EI69<=$F$70)*EI10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GU69,GU69<=$F$70)*GU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG69,JG69<=$F$70)*JG10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS69,LS69<=$F$70)*LS10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE69,OE69<=$F$70)*OE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ69,QQ69<=$F$70)*QQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation Rate","Years",{"$f":"'Input C'!F56","v":25},{"$f":"1/F71*G7/Months","v":0.04},null,null,{"$f":"SUM(K71:XFD71)","v":1.0000000000000002},{"$f":"$G$71*K70","v":0},{"$f":"$G$71*L70","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$71*BX70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$71*EJ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$71*FE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$71*HE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$71*JQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$71*KQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$71*LU70","v":0},0,0,0,0,0,0,{"$f":"$G$71*MB70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$71*MU70","v":0},0,0,0,0,0,0,{"$f":"$G$71*NB70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$71*NQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$71*QC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation Expense",null,null,null,null,"Lakhs",{"$f":"SUM(K72:XFD72)","v":26000},{"$f":"K71*K67","v":0},{"$f":"L71*L67","v":1040},1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX71*BX67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ71*EJ67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE71*FE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE71*HE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ71*JQ67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ71*KQ67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU71*LU67","v":0},0,0,0,0,0,0,{"$f":"MB71*MB67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU71*MU67","v":0},0,0,0,0,0,0,{"$f":"NB71*NB67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ71*NQ67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC71*QC67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBIT",null,null,null,{"$f":"SUM(K74:XFD74)","v":191774.95370007737},"Lakhs",null,{"$f":"K52-K72","v":0},455.63705295995078,564.17893711076363,680.57543461922705,805.39309074582206,939.2391623157805,1082.7645305848841,1236.6668214676906,1401.6937478024479,1578.6466893580391,1768.3845273912393,1971.8277517422848,2189.962859718531,2423.8470673655061,2674.613355167904,2943.4758717665145,3231.7357209276288,3540.7871587663485,3872.1242301124385,4227.3478749251171,4608.1735378205231,5016.4393160820064,5454.1146839890043,5923.309833936044,6426.2856776308527,6965.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW52-BW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI52-EI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU52-GU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG52-JG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS52-LS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE52-OE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ52-QQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening Net Operating Loss",null,null,null,null,"Lakhs",null,{"$f":"J79","v":0},{"$f":"K79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FD79","v":0},{"$f":"FE79","v":0},{"$f":"FF79","v":0},{"$f":"FG79","v":0},{"$f":"FH79","v":0},{"$f":"FI79","v":0},{"$f":"FJ79","v":0},{"$f":"FK79","v":0},{"$f":"FL79","v":0},{"$f":"FM79","v":0},{"$f":"FN79","v":0},{"$f":"FO79","v":0},{"$f":"FP79","v":0},{"$f":"FQ79","v":0},{"$f":"FR79","v":0},{"$f":"FS79","v":0},{"$f":"FT79","v":0},{"$f":"FU79","v":0},{"$f":"FV79","v":0},{"$f":"FW79","v":0},{"$f":"FX79","v":0},{"$f":"FY79","v":0},{"$f":"FZ79","v":0},{"$f":"GA79","v":0},{"$f":"GB79","v":0},{"$f":"GC79","v":0},{"$f":"GD79","v":0},{"$f":"GE79","v":0},{"$f":"GF79","v":0},{"$f":"GG79","v":0},{"$f":"GH79","v":0},{"$f":"GI79","v":0},{"$f":"GJ79","v":0},{"$f":"GK79","v":0},{"$f":"GL79","v":0},{"$f":"GM79","v":0},{"$f":"GN79","v":0},{"$f":"GO79","v":0},{"$f":"GP79","v":0},{"$f":"GQ79","v":0},{"$f":"GR79","v":0},{"$f":"GS79","v":0},{"$f":"GT79","v":0},{"$f":"GU79","v":0},{"$f":"GV79","v":0},{"$f":"GW79","v":0},{"$f":"GX79","v":0},{"$f":"GY79","v":0},{"$f":"GZ79","v":0},{"$f":"HA79","v":0},{"$f":"HB79","v":0},{"$f":"HC79","v":0},{"$f":"HD79","v":0},{"$f":"HE79","v":0},{"$f":"HF79","v":0},{"$f":"HG79","v":0},{"$f":"HH79","v":0},{"$f":"HI79","v":0},{"$f":"HJ79","v":0},{"$f":"HK79","v":0},{"$f":"HL79","v":0},{"$f":"HM79","v":0},{"$f":"HN79","v":0},{"$f":"HO79","v":0},{"$f":"HP79","v":0},{"$f":"HQ79","v":0},{"$f":"HR79","v":0},{"$f":"HS79","v":0},{"$f":"HT79","v":0},{"$f":"HU79","v":0},{"$f":"HV79","v":0},{"$f":"HW79","v":0},{"$f":"HX79","v":0},{"$f":"HY79","v":0},{"$f":"HZ79","v":0},{"$f":"IA79","v":0},{"$f":"IB79","v":0},{"$f":"IC79","v":0},{"$f":"ID79","v":0},{"$f":"IE79","v":0},{"$f":"IF79","v":0},{"$f":"IG79","v":0},{"$f":"IH79","v":0},{"$f":"II79","v":0},{"$f":"IJ79","v":0},{"$f":"IK79","v":0},{"$f":"IL79","v":0},{"$f":"IM79","v":0},{"$f":"IN79","v":0},{"$f":"IO79","v":0},{"$f":"IP79","v":0},{"$f":"IQ79","v":0},{"$f":"IR79","v":0},{"$f":"IS79","v":0},{"$f":"IT79","v":0},{"$f":"IU79","v":0},{"$f":"IV79","v":0},{"$f":"IW79","v":0},{"$f":"IX79","v":0},{"$f":"IY79","v":0},{"$f":"IZ79","v":0},{"$f":"JA79","v":0},{"$f":"JB79","v":0},{"$f":"JC79","v":0},{"$f":"JD79","v":0},{"$f":"JE79","v":0},{"$f":"JF79","v":0},{"$f":"JG79","v":0},{"$f":"JH79","v":0},{"$f":"JI79","v":0},{"$f":"JJ79","v":0},{"$f":"JK79","v":0},{"$f":"JL79","v":0},{"$f":"JM79","v":0},{"$f":"JN79","v":0},{"$f":"JO79","v":0},{"$f":"JP79","v":0},{"$f":"JQ79","v":0},{"$f":"JR79","v":0},{"$f":"JS79","v":0},{"$f":"JT79","v":0},{"$f":"JU79","v":0},{"$f":"JV79","v":0},{"$f":"JW79","v":0},{"$f":"JX79","v":0},{"$f":"JY79","v":0},{"$f":"JZ79","v":0},{"$f":"KA79","v":0},{"$f":"KB79","v":0},{"$f":"KC79","v":0},{"$f":"KD79","v":0},{"$f":"KE79","v":0},{"$f":"KF79","v":0},{"$f":"KG79","v":0},{"$f":"KH79","v":0},{"$f":"KI79","v":0},{"$f":"KJ79","v":0},{"$f":"KK79","v":0},{"$f":"KL79","v":0},{"$f":"KM79","v":0},{"$f":"KN79","v":0},{"$f":"KO79","v":0},{"$f":"KP79","v":0},{"$f":"KQ79","v":0},{"$f":"KR79","v":0},{"$f":"KS79","v":0},{"$f":"KT79","v":0},{"$f":"KU79","v":0},{"$f":"KV79","v":0},{"$f":"KW79","v":0},{"$f":"KX79","v":0},{"$f":"KY79","v":0},{"$f":"KZ79","v":0},{"$f":"LA79","v":0},{"$f":"LB79","v":0},{"$f":"LC79","v":0},{"$f":"LD79","v":0},{"$f":"LE79","v":0},{"$f":"LF79","v":0},{"$f":"LG79","v":0},{"$f":"LH79","v":0},{"$f":"LI79","v":0},{"$f":"LJ79","v":0},{"$f":"LK79","v":0},{"$f":"LL79","v":0},{"$f":"LM79","v":0},{"$f":"LN79","v":0},{"$f":"LO79","v":0},{"$f":"LP79","v":0},{"$f":"LQ79","v":0},{"$f":"LR79","v":0},{"$f":"LS79","v":0},{"$f":"LT79","v":0},{"$f":"LU79","v":0},{"$f":"LV79","v":0},{"$f":"LW79","v":0},{"$f":"LX79","v":0},{"$f":"LY79","v":0},{"$f":"LZ79","v":0},{"$f":"MA79","v":0},{"$f":"MB79","v":0},{"$f":"MC79","v":0},{"$f":"MD79","v":0},{"$f":"ME79","v":0},{"$f":"MF79","v":0},{"$f":"MG79","v":0},{"$f":"MH79","v":0},{"$f":"MI79","v":0},{"$f":"MJ79","v":0},{"$f":"MK79","v":0},{"$f":"ML79","v":0},{"$f":"MM79","v":0},{"$f":"MN79","v":0},{"$f":"MO79","v":0},{"$f":"MP79","v":0},{"$f":"MQ79","v":0},{"$f":"MR79","v":0},{"$f":"MS79","v":0},{"$f":"MT79","v":0},{"$f":"MU79","v":0},{"$f":"MV79","v":0},{"$f":"MW79","v":0},{"$f":"MX79","v":0},{"$f":"MY79","v":0},{"$f":"MZ79","v":0},{"$f":"NA79","v":0},{"$f":"NB79","v":0},{"$f":"NC79","v":0},{"$f":"ND79","v":0},{"$f":"NE79","v":0},{"$f":"NF79","v":0},{"$f":"NG79","v":0},{"$f":"NH79","v":0},{"$f":"NI79","v":0},{"$f":"NJ79","v":0},{"$f":"NK79","v":0},{"$f":"NL79","v":0},{"$f":"NM79","v":0},{"$f":"NN79","v":0},{"$f":"NO79","v":0},{"$f":"NP79","v":0},{"$f":"NQ79","v":0},{"$f":"NR79","v":0},{"$f":"NS79","v":0},{"$f":"NT79","v":0},{"$f":"NU79","v":0},{"$f":"NV79","v":0},{"$f":"NW79","v":0},{"$f":"NX79","v":0},{"$f":"NY79","v":0},{"$f":"NZ79","v":0},{"$f":"OA79","v":0},{"$f":"OB79","v":0},{"$f":"OC79","v":0},{"$f":"OD79","v":0},{"$f":"OE79","v":0},{"$f":"OF79","v":0},{"$f":"OG79","v":0},{"$f":"OH79","v":0},{"$f":"OI79","v":0},{"$f":"OJ79","v":0},{"$f":"OK79","v":0},{"$f":"OL79","v":0},{"$f":"OM79","v":0},{"$f":"ON79","v":0},{"$f":"OO79","v":0},{"$f":"OP79","v":0},{"$f":"OQ79","v":0},{"$f":"OR79","v":0},{"$f":"OS79","v":0},{"$f":"OT79","v":0},{"$f":"OU79","v":0},{"$f":"OV79","v":0},{"$f":"OW79","v":0},{"$f":"OX79","v":0},{"$f":"OY79","v":0},{"$f":"OZ79","v":0},{"$f":"PA79","v":0},{"$f":"PB79","v":0},{"$f":"PC79","v":0},{"$f":"PD79","v":0},{"$f":"PE79","v":0},{"$f":"PF79","v":0},{"$f":"PG79","v":0},{"$f":"PH79","v":0},{"$f":"PI79","v":0},{"$f":"PJ79","v":0},{"$f":"PK79","v":0},{"$f":"PL79","v":0},{"$f":"PM79","v":0},{"$f":"PN79","v":0},{"$f":"PO79","v":0},{"$f":"PP79","v":0},{"$f":"PQ79","v":0},{"$f":"PR79","v":0},{"$f":"PS79","v":0},{"$f":"PT79","v":0},{"$f":"PU79","v":0},{"$f":"PV79","v":0},{"$f":"PW79","v":0},{"$f":"PX79","v":0},{"$f":"PY79","v":0},{"$f":"PZ79","v":0},{"$f":"QA79","v":0},{"$f":"QB79","v":0},{"$f":"QC79","v":0},{"$f":"QD79","v":0},{"$f":"QE79","v":0},{"$f":"QF79","v":0},{"$f":"QG79","v":0},{"$f":"QH79","v":0},{"$f":"QI79","v":0},{"$f":"QJ79","v":0},{"$f":"QK79","v":0},{"$f":"QL79","v":0},{"$f":"QM79","v":0},{"$f":"QN79","v":0},{"$f":"QO79","v":0},{"$f":"QP79","v":0},{"$f":"QQ79","v":0},{"$f":"QR79","v":0},{"$f":"QS79","v":0},{"$f":"QT79","v":0},{"$f":"QU79","v":0},{"$f":"QV79","v":0},{"$f":"QW79","v":0},{"$f":"QX79","v":0},{"$f":"QY79","v":0},{"$f":"QZ79","v":0},{"$f":"RA79","v":0},{"$f":"RB79","v":0},{"$f":"RC79","v":0},{"$f":"RD79","v":0},{"$f":"RE79","v":0},{"$f":"RF79","v":0},{"$f":"RG79","v":0},{"$f":"RH79","v":0},{"$f":"RI79","v":0},{"$f":"RJ79","v":0},{"$f":"RK79","v":0},{"$f":"RL79","v":0},{"$f":"RM79","v":0},{"$f":"RN79","v":0},{"$f":"RO79","v":0},{"$f":"RP79","v":0},{"$f":"RQ79","v":0},{"$f":"RR79","v":0},{"$f":"RS79","v":0},{"$f":"RT79","v":0},{"$f":"RU79","v":0},{"$f":"RV79","v":0},{"$f":"RW79","v":0},{"$f":"RX79","v":0},{"$f":"RY79","v":0},{"$f":"RZ79","v":0},{"$f":"SA79","v":0},{"$f":"SB79","v":0}]
[null,null,null,"Net Operating Loss for Period",null,null,null,{"$f":"SUM(K77:XFD77)","v":0},"Lakhs",null,{"$f":"MAX(-K74,0)","v":0},{"$f":"MAX(-L74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BX74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-FE74,0)","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,{"$f":"MAX(-HE74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JQ74,0)","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,{"$f":"MAX(-KQ74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-LU74,0)","v":0},0,0,0,0,0,0,{"$f":"MAX(-MB74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-MU74,0)","v":0},0,0,0,0,0,0,{"$f":"MAX(-NB74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-NQ74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-QC74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net operating Loss Used",null,null,null,0,"Lakhs",null,{"$f":"MIN(K76,MAX(K74,0))","v":0},{"$f":"MIN(L76,MAX(L74,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX76,MAX(BX74,0))","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,{"$f":"MIN(EJ76,MAX(EJ74,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(FE76,MAX(FE74,0))","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,{"$f":"MIN(HE76,MAX(HE74,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JQ76,MAX(JQ74,0))","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,{"$f":"MIN(KQ76,MAX(KQ74,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LU76,MAX(LU74,0))","v":0},0,0,0,0,0,0,{"$f":"MIN(MB76,MAX(MB74,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MU76,MAX(MU74,0))","v":0},0,0,0,0,0,0,{"$f":"MIN(NB76,MAX(NB74,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(NQ76,MAX(NQ74,0))","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,{"$f":"MIN(QC76,MAX(QC74,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"Lakhs",null,{"$f":"K76+K77-K78","v":0},{"$f":"L76+L77-L78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX76+BX77-BX78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ76+EJ77-EJ78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE76+FE77-FE78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE76+HE77-HE78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ76+JQ77-JQ78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ76+KQ77-KQ78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU76+LU77-LU78","v":0},0,0,0,0,0,0,{"$f":"MB76+MB77-MB78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU76+MU77-MU78","v":0},0,0,0,0,0,0,{"$f":"NB76+NB77-NB78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ76+NQ77-NQ78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC76+QC77-QC78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBIT after NOL",null,null,null,null,"Lakhs",null,{"$f":"K74+K77-K78","v":0},{"$f":"L74+L77-L78","v":455.63705295995078},564.17893711076363,680.57543461922705,805.39309074582206,939.2391623157805,1082.7645305848841,1236.6668214676906,1401.6937478024479,1578.6466893580391,1768.3845273912393,1971.8277517422848,2189.962859718531,2423.8470673655061,2674.613355167904,2943.4758717665145,3231.7357209276288,3540.7871587663485,3872.1242301124385,4227.3478749251171,4608.1735378205231,5016.4393160820064,5454.1146839890043,5923.309833936044,6426.2856776308527,6965.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX74+BX77-BX78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ74+EJ77-EJ78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE74+FE77-FE78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE74+HE77-HE78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ74+JQ77-JQ78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ74+KQ77-KQ78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU74+LU77-LU78","v":0},0,0,0,0,0,0,{"$f":"MB74+MB77-MB78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU74+MU77-MU78","v":0},0,0,0,0,0,0,{"$f":"NB74+NB77-NB78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ74+NQ77-NQ78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC74+QC77-QC78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes Paid","%",{"$f":"'Input C'!F58","v":0.25},null,{"$f":"SUM(K82:XFD82)","v":47943.738425019343},"Lakhs",null,{"$f":"K81*$F$82","v":0},{"$f":"L81*$F$82","v":113.90926323998769},141.04473427769091,170.14385865480676,201.34827268645552,234.80979057894513,270.69113264622104,309.16670536692266,350.42343695061197,394.66167233950978,442.09613184780983,492.9569379355712,547.49071492963276,605.96176684137652,668.65333879197601,735.86896794162863,807.9339302319072,885.19678969158713,968.03105752810961,1056.8369687312793,1152.0433844551308,1254.1098290205016,1363.5286709972511,1480.827458484011,1606.5714194077132,1741.3661384179861,2145.8604227562223,2300.7493703390719,2466.7776542152196,2644.7430385364369,2835.500142233358,3039.9644677078368,3259.1167130518234,3494.0073875827084,3745.7617518525758,4015.5851047494689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX81*$F$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ81*$F$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE81*$F$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE81*$F$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ81*$F$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ81*$F$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU81*$F$82","v":0},0,0,0,0,0,0,{"$f":"MB81*$F$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU81*$F$82","v":0},0,0,0,0,0,0,{"$f":"NB81*$F$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ81*$F$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC81*$F$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Free Cash Flow Before Tax",null,null,null,null,"Lakhs",null,{"$f":"K54","v":-26000},1495.6370529599508,1604.1789371107636,1720.5754346192271,1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes Paid (No Debt)",null,null,null,null,"Lakhs",null,{"$f":"K82","v":0},{"$f":"L82","v":113.90926323998769},141.04473427769091,170.14385865480676,201.34827268645552,234.80979057894513,270.69113264622104,309.16670536692266,350.42343695061197,394.66167233950978,442.09613184780983,492.9569379355712,547.49071492963276,605.96176684137652,668.65333879197601,735.86896794162863,807.9339302319072,885.19678969158713,968.03105752810961,1056.8369687312793,1152.0433844551308,1254.1098290205016,1363.5286709972511,1480.827458484011,1606.5714194077132,1741.3661384179861,2145.8604227562223,2300.7493703390719,2466.7776542152196,2644.7430385364369,2835.500142233358,3039.9644677078368,3259.1167130518234,3494.0073875827084,3745.7617518525758,4015.5851047494689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU82","v":0},0,0,0,0,0,0,{"$f":"MB82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU82","v":0},0,0,0,0,0,0,{"$f":"NB82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After Tax Free Cash Flow",null,null,null,{"$f":"SUM(K86:XFD86)","v":143831.21527505803},null,null,{"$f":"K84-K85","v":-26000},{"$f":"L84-L85","v":1381.7277897199631},1463.1342028330728,1550.4315759644203,1644.0448180593667,1744.4293717368355,1852.0733979386632,1967.5001161007681,2091.2703108518358,2223.9850170185291,2366.2883955434295,2518.8708138067136,2682.4721447888983,2857.8853005241294,3045.9600163759278,3247.6069038248861,3463.8017906957216,3695.5903690747614,3944.0931725843288,4210.5109061938383,4496.1301533653923,4802.3294870615046,5130.5860129917528,5482.482375452033,5859.714258223139,6264.0984152539586,6437.5812682686665,6902.2481110172157,7400.3329626456589,7934.2291156093106,8506.5004267000731,9119.8934031235112,9777.350139155471,10482.022162748126,11237.285255557726,12046.755314248407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX84-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ84-EJ85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE84-FE85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE84-HE85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ84-JQ85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ84-KQ85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU84-LU85","v":0},0,0,0,0,0,0,{"$f":"MB84-MB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU84-MU85","v":0},0,0,0,0,0,0,{"$f":"NB84-NB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ84-NQ85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC84-QC85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"After-tax Project IRR",null,{"$f":"XIRR(K86:FD86,K9:FD9)","v":0.10080406069755551}]
[]
[null,"Debt Sizing"]
[]
[null,null,"Operating Year",null,null,null,null,null,"Year",null,{"$f":"K69","v":0},{"$f":"L69","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"BX69","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"EJ69","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"FE69","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"HE69","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"JQ69","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"KQ69","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"LU69","v":35},35,35,35,35,35,35,{"$f":"MB69","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"MU69","v":35},35,35,35,35,35,35,{"$f":"NB69","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"NQ69","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"QC69","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,"Flag for Debt Repayment",null,null,{"$f":"'Input C'!F68","v":20},null,null,"Flag",null,{"$f":"AND(K92,K92<=$F$93)","v":false},{"$f":"AND(L92,L92<=$F$93)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX92,BX92<=$F$93)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ92,EJ92<=$F$93)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(FE92,FE92<=$F$93)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(HE92,HE92<=$F$93)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JQ92,JQ92<=$F$93)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(KQ92,KQ92<=$F$93)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LU92,LU92<=$F$93)","v":false},false,false,false,false,false,false,{"$f":"AND(MB92,MB92<=$F$93)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MU92,MU92<=$F$93)","v":false},false,false,false,false,false,false,{"$f":"AND(NB92,NB92<=$F$93)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(NQ92,NQ92<=$F$93)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QC92,QC92<=$F$93)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"P90 Calculation CFADS"]
[null,null,null,"Capacity",null,null,null,null,"MW",null,{"$f":"K14","v":0},130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Standard Deviation","%",{"$f":"'Input C'!F65","v":0.08},{"$f":"'Input C'!F66","v":0.1},null,"%",null,{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,{"$f":"_xlfn.NORM.INV($G$97,1,$F$97)","v":0.89747587475643198},0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198,0.89747587475643198]
[null,null,null,"P90 Yield","MWh/MWp",{"$f":"F15","v":1871.2},null,null,"MWh/MWp",null,{"$f":"K97*$F$98*K10","v":0},1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,1679.3568568442356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW97*$F$98*BW10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI97*$F$98*EI10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU97*$F$98*GU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG97*$F$98*JG10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS97*$F$98*LS10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE97*$F$98*OE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ97*$F$98*QQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Percent of Year from Seasonal Analysis",null,null,null,null,"%",null,{"$f":"K16","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,{"$f":"BW16","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EI16","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,{"$f":"GU16","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JG16","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,{"$f":"LS16","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OE16","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,{"$f":"QQ16","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"P90 Generation Before Degradation",null,null,null,null,"MWh",null,{"$f":"K96*K98*K99","v":0},{"$f":"L96*L98*L99","v":218316.39138975064},218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,218316.39138975064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96*BX98*BX99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ96*EJ98*EJ99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE96*FE98*FE99","v":0},{"$f":"FF96*FF98*FF99","v":0},{"$f":"FG96*FG98*FG99","v":0},{"$f":"FH96*FH98*FH99","v":0},{"$f":"FI96*FI98*FI99","v":0},{"$f":"FJ96*FJ98*FJ99","v":0},{"$f":"FK96*FK98*FK99","v":0},{"$f":"FL96*FL98*FL99","v":0},{"$f":"FM96*FM98*FM99","v":0},{"$f":"FN96*FN98*FN99","v":0},{"$f":"FO96*FO98*FO99","v":0},{"$f":"FP96*FP98*FP99","v":0},{"$f":"FQ96*FQ98*FQ99","v":0},{"$f":"FR96*FR98*FR99","v":0},{"$f":"FS96*FS98*FS99","v":0},{"$f":"FT96*FT98*FT99","v":0},{"$f":"FU96*FU98*FU99","v":0},{"$f":"FV96*FV98*FV99","v":0},{"$f":"FW96*FW98*FW99","v":0},{"$f":"FX96*FX98*FX99","v":0},{"$f":"FY96*FY98*FY99","v":0},{"$f":"FZ96*FZ98*FZ99","v":0},{"$f":"GA96*GA98*GA99","v":0},{"$f":"GB96*GB98*GB99","v":0},{"$f":"GC96*GC98*GC99","v":0},{"$f":"GD96*GD98*GD99","v":0},{"$f":"GE96*GE98*GE99","v":0},{"$f":"GF96*GF98*GF99","v":0},{"$f":"GG96*GG98*GG99","v":0},{"$f":"GH96*GH98*GH99","v":0},{"$f":"GI96*GI98*GI99","v":0},{"$f":"GJ96*GJ98*GJ99","v":0},{"$f":"GK96*GK98*GK99","v":0},{"$f":"GL96*GL98*GL99","v":0},{"$f":"GM96*GM98*GM99","v":0},{"$f":"GN96*GN98*GN99","v":0},{"$f":"GO96*GO98*GO99","v":0},{"$f":"GP96*GP98*GP99","v":0},{"$f":"GQ96*GQ98*GQ99","v":0},{"$f":"GR96*GR98*GR99","v":0},{"$f":"GS96*GS98*GS99","v":0},{"$f":"GT96*GT98*GT99","v":0},{"$f":"GU96*GU98*GU99","v":0},{"$f":"GV96*GV98*GV99","v":0},{"$f":"GW96*GW98*GW99","v":0},{"$f":"GX96*GX98*GX99","v":0},{"$f":"GY96*GY98*GY99","v":0},{"$f":"GZ96*GZ98*GZ99","v":0},{"$f":"HA96*HA98*HA99","v":0},{"$f":"HB96*HB98*HB99","v":0},{"$f":"HC96*HC98*HC99","v":0},{"$f":"HD96*HD98*HD99","v":0},{"$f":"HE96*HE98*HE99","v":0},{"$f":"HF96*HF98*HF99","v":0},{"$f":"HG96*HG98*HG99","v":0},{"$f":"HH96*HH98*HH99","v":0},{"$f":"HI96*HI98*HI99","v":0},{"$f":"HJ96*HJ98*HJ99","v":0},{"$f":"HK96*HK98*HK99","v":0},{"$f":"HL96*HL98*HL99","v":0},{"$f":"HM96*HM98*HM99","v":0},{"$f":"HN96*HN98*HN99","v":0},{"$f":"HO96*HO98*HO99","v":0},{"$f":"HP96*HP98*HP99","v":0},{"$f":"HQ96*HQ98*HQ99","v":0},{"$f":"HR96*HR98*HR99","v":0},{"$f":"HS96*HS98*HS99","v":0},{"$f":"HT96*HT98*HT99","v":0},{"$f":"HU96*HU98*HU99","v":0},{"$f":"HV96*HV98*HV99","v":0},{"$f":"HW96*HW98*HW99","v":0},{"$f":"HX96*HX98*HX99","v":0},{"$f":"HY96*HY98*HY99","v":0},{"$f":"HZ96*HZ98*HZ99","v":0},{"$f":"IA96*IA98*IA99","v":0},{"$f":"IB96*IB98*IB99","v":0},{"$f":"IC96*IC98*IC99","v":0},{"$f":"ID96*ID98*ID99","v":0},{"$f":"IE96*IE98*IE99","v":0},{"$f":"IF96*IF98*IF99","v":0},{"$f":"IG96*IG98*IG99","v":0},{"$f":"IH96*IH98*IH99","v":0},{"$f":"II96*II98*II99","v":0},{"$f":"IJ96*IJ98*IJ99","v":0},{"$f":"IK96*IK98*IK99","v":0},{"$f":"IL96*IL98*IL99","v":0},{"$f":"IM96*IM98*IM99","v":0},{"$f":"IN96*IN98*IN99","v":0},{"$f":"IO96*IO98*IO99","v":0},{"$f":"IP96*IP98*IP99","v":0},{"$f":"IQ96*IQ98*IQ99","v":0},{"$f":"IR96*IR98*IR99","v":0},{"$f":"IS96*IS98*IS99","v":0},{"$f":"IT96*IT98*IT99","v":0},{"$f":"IU96*IU98*IU99","v":0},{"$f":"IV96*IV98*IV99","v":0},{"$f":"IW96*IW98*IW99","v":0},{"$f":"IX96*IX98*IX99","v":0},{"$f":"IY96*IY98*IY99","v":0},{"$f":"IZ96*IZ98*IZ99","v":0},{"$f":"JA96*JA98*JA99","v":0},{"$f":"JB96*JB98*JB99","v":0},{"$f":"JC96*JC98*JC99","v":0},{"$f":"JD96*JD98*JD99","v":0},{"$f":"JE96*JE98*JE99","v":0},{"$f":"JF96*JF98*JF99","v":0},{"$f":"JG96*JG98*JG99","v":0},{"$f":"JH96*JH98*JH99","v":0},{"$f":"JI96*JI98*JI99","v":0},{"$f":"JJ96*JJ98*JJ99","v":0},{"$f":"JK96*JK98*JK99","v":0},{"$f":"JL96*JL98*JL99","v":0},{"$f":"JM96*JM98*JM99","v":0},{"$f":"JN96*JN98*JN99","v":0},{"$f":"JO96*JO98*JO99","v":0},{"$f":"JP96*JP98*JP99","v":0},{"$f":"JQ96*JQ98*JQ99","v":0},{"$f":"JR96*JR98*JR99","v":0},{"$f":"JS96*JS98*JS99","v":0},{"$f":"JT96*JT98*JT99","v":0},{"$f":"JU96*JU98*JU99","v":0},{"$f":"JV96*JV98*JV99","v":0},{"$f":"JW96*JW98*JW99","v":0},{"$f":"JX96*JX98*JX99","v":0},{"$f":"JY96*JY98*JY99","v":0},{"$f":"JZ96*JZ98*JZ99","v":0},{"$f":"KA96*KA98*KA99","v":0},{"$f":"KB96*KB98*KB99","v":0},{"$f":"KC96*KC98*KC99","v":0},{"$f":"KD96*KD98*KD99","v":0},{"$f":"KE96*KE98*KE99","v":0},{"$f":"KF96*KF98*KF99","v":0},{"$f":"KG96*KG98*KG99","v":0},{"$f":"KH96*KH98*KH99","v":0},{"$f":"KI96*KI98*KI99","v":0},{"$f":"KJ96*KJ98*KJ99","v":0},{"$f":"KK96*KK98*KK99","v":0},{"$f":"KL96*KL98*KL99","v":0},{"$f":"KM96*KM98*KM99","v":0},{"$f":"KN96*KN98*KN99","v":0},{"$f":"KO96*KO98*KO99","v":0},{"$f":"KP96*KP98*KP99","v":0},{"$f":"KQ96*KQ98*KQ99","v":0},{"$f":"KR96*KR98*KR99","v":0},{"$f":"KS96*KS98*KS99","v":0},{"$f":"KT96*KT98*KT99","v":0},{"$f":"KU96*KU98*KU99","v":0},{"$f":"KV96*KV98*KV99","v":0},{"$f":"KW96*KW98*KW99","v":0},{"$f":"KX96*KX98*KX99","v":0},{"$f":"KY96*KY98*KY99","v":0},{"$f":"KZ96*KZ98*KZ99","v":0},{"$f":"LA96*LA98*LA99","v":0},{"$f":"LB96*LB98*LB99","v":0},{"$f":"LC96*LC98*LC99","v":0},{"$f":"LD96*LD98*LD99","v":0},{"$f":"LE96*LE98*LE99","v":0},{"$f":"LF96*LF98*LF99","v":0},{"$f":"LG96*LG98*LG99","v":0},{"$f":"LH96*LH98*LH99","v":0},{"$f":"LI96*LI98*LI99","v":0},{"$f":"LJ96*LJ98*LJ99","v":0},{"$f":"LK96*LK98*LK99","v":0},{"$f":"LL96*LL98*LL99","v":0},{"$f":"LM96*LM98*LM99","v":0},{"$f":"LN96*LN98*LN99","v":0},{"$f":"LO96*LO98*LO99","v":0},{"$f":"LP96*LP98*LP99","v":0},{"$f":"LQ96*LQ98*LQ99","v":0},{"$f":"LR96*LR98*LR99","v":0},{"$f":"LS96*LS98*LS99","v":0},{"$f":"LT96*LT98*LT99","v":0},0,0,0,0,0,0,0,{"$f":"MB96*MB98*MB99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU96*MU98*MU99","v":0},0,0,0,0,0,0,{"$f":"NB96*NB98*NB99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ96*NQ98*NQ99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC96*QC98*QC99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avaiability and Degradation",null,null,null,null,"%",null,{"$f":"K22*K19","v":0},0.94525000000000003,0.94052375000000021,0.93582113125000033,0.93114202559375048,0.92648631546578186,0.92185388388845302,0.91724461446901084,0.91265839139666594,0.9080950994396827,0.90355462394248431,0.89903685082277196,0.89454166656865819,0.89006895823581489,0.88561861344463599,0.88119052037741286,0.87678456777552594,0.87240064493664837,0.86803864171196521,0.86369844850340549,0.85937995626088848,0.85508305647958416,0.85080764119718644,0.84655360299120053,0.84232083497624466,0.83810923080136357,0.83391868464735674,0.82974909122412011,0.82560034576799957,0.82147234403915959,0.81736498231896382,0.8132781574073692,0.80921176662033245,0.80516570778723084,0.80113987924829477,0.79713417985205337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW22*BW19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI22*EI19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU22*GU19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG22*JG19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS22*LS19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE22*OE19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ22*QQ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Generation After Degradation",null,null,null,null,"MWH",null,{"$f":"K100*K101","v":0},{"$f":"L100*L101","v":206363.5689611618},205331.75111635603,204305.09236077429,203283.56689897043,202267.14906447561,201255.81331915324,200249.5342525575,199248.28658129476,198252.04514838831,197260.78492264636,196274.48099803313,195293.108593043,194316.64305007778,193345.05983482744,192378.3345356533,191416.44286297506,190459.36064866022,189507.06384541694,188559.52852618985,187616.73088355892,186678.64722914115,185745.25399299548,184816.52772303051,183892.44508441541,182972.98285899335,182058.11794469837,181147.82735497493,180242.08821820005,179340.87777710907,178444.17338822351,177551.95252128245,176664.19275867604,175780.8717948827,174901.9674359083,174027.45759872877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX100*BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ100*EJ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE100*FE101","v":0},{"$f":"FF100*FF101","v":0},{"$f":"FG100*FG101","v":0},{"$f":"FH100*FH101","v":0},{"$f":"FI100*FI101","v":0},{"$f":"FJ100*FJ101","v":0},{"$f":"FK100*FK101","v":0},{"$f":"FL100*FL101","v":0},{"$f":"FM100*FM101","v":0},{"$f":"FN100*FN101","v":0},{"$f":"FO100*FO101","v":0},{"$f":"FP100*FP101","v":0},{"$f":"FQ100*FQ101","v":0},{"$f":"FR100*FR101","v":0},{"$f":"FS100*FS101","v":0},{"$f":"FT100*FT101","v":0},{"$f":"FU100*FU101","v":0},{"$f":"FV100*FV101","v":0},{"$f":"FW100*FW101","v":0},{"$f":"FX100*FX101","v":0},{"$f":"FY100*FY101","v":0},{"$f":"FZ100*FZ101","v":0},{"$f":"GA100*GA101","v":0},{"$f":"GB100*GB101","v":0},{"$f":"GC100*GC101","v":0},{"$f":"GD100*GD101","v":0},{"$f":"GE100*GE101","v":0},{"$f":"GF100*GF101","v":0},{"$f":"GG100*GG101","v":0},{"$f":"GH100*GH101","v":0},{"$f":"GI100*GI101","v":0},{"$f":"GJ100*GJ101","v":0},{"$f":"GK100*GK101","v":0},{"$f":"GL100*GL101","v":0},{"$f":"GM100*GM101","v":0},{"$f":"GN100*GN101","v":0},{"$f":"GO100*GO101","v":0},{"$f":"GP100*GP101","v":0},{"$f":"GQ100*GQ101","v":0},{"$f":"GR100*GR101","v":0},{"$f":"GS100*GS101","v":0},{"$f":"GT100*GT101","v":0},{"$f":"GU100*GU101","v":0},{"$f":"GV100*GV101","v":0},{"$f":"GW100*GW101","v":0},{"$f":"GX100*GX101","v":0},{"$f":"GY100*GY101","v":0},{"$f":"GZ100*GZ101","v":0},{"$f":"HA100*HA101","v":0},{"$f":"HB100*HB101","v":0},{"$f":"HC100*HC101","v":0},{"$f":"HD100*HD101","v":0},{"$f":"HE100*HE101","v":0},{"$f":"HF100*HF101","v":0},{"$f":"HG100*HG101","v":0},{"$f":"HH100*HH101","v":0},{"$f":"HI100*HI101","v":0},{"$f":"HJ100*HJ101","v":0},{"$f":"HK100*HK101","v":0},{"$f":"HL100*HL101","v":0},{"$f":"HM100*HM101","v":0},{"$f":"HN100*HN101","v":0},{"$f":"HO100*HO101","v":0},{"$f":"HP100*HP101","v":0},{"$f":"HQ100*HQ101","v":0},{"$f":"HR100*HR101","v":0},{"$f":"HS100*HS101","v":0},{"$f":"HT100*HT101","v":0},{"$f":"HU100*HU101","v":0},{"$f":"HV100*HV101","v":0},{"$f":"HW100*HW101","v":0},{"$f":"HX100*HX101","v":0},{"$f":"HY100*HY101","v":0},{"$f":"HZ100*HZ101","v":0},{"$f":"IA100*IA101","v":0},{"$f":"IB100*IB101","v":0},{"$f":"IC100*IC101","v":0},{"$f":"ID100*ID101","v":0},{"$f":"IE100*IE101","v":0},{"$f":"IF100*IF101","v":0},{"$f":"IG100*IG101","v":0},{"$f":"IH100*IH101","v":0},{"$f":"II100*II101","v":0},{"$f":"IJ100*IJ101","v":0},{"$f":"IK100*IK101","v":0},{"$f":"IL100*IL101","v":0},{"$f":"IM100*IM101","v":0},{"$f":"IN100*IN101","v":0},{"$f":"IO100*IO101","v":0},{"$f":"IP100*IP101","v":0},{"$f":"IQ100*IQ101","v":0},{"$f":"IR100*IR101","v":0},{"$f":"IS100*IS101","v":0},{"$f":"IT100*IT101","v":0},{"$f":"IU100*IU101","v":0},{"$f":"IV100*IV101","v":0},{"$f":"IW100*IW101","v":0},{"$f":"IX100*IX101","v":0},{"$f":"IY100*IY101","v":0},{"$f":"IZ100*IZ101","v":0},{"$f":"JA100*JA101","v":0},{"$f":"JB100*JB101","v":0},{"$f":"JC100*JC101","v":0},{"$f":"JD100*JD101","v":0},{"$f":"JE100*JE101","v":0},{"$f":"JF100*JF101","v":0},{"$f":"JG100*JG101","v":0},{"$f":"JH100*JH101","v":0},{"$f":"JI100*JI101","v":0},{"$f":"JJ100*JJ101","v":0},{"$f":"JK100*JK101","v":0},{"$f":"JL100*JL101","v":0},{"$f":"JM100*JM101","v":0},{"$f":"JN100*JN101","v":0},{"$f":"JO100*JO101","v":0},{"$f":"JP100*JP101","v":0},{"$f":"JQ100*JQ101","v":0},{"$f":"JR100*JR101","v":0},{"$f":"JS100*JS101","v":0},{"$f":"JT100*JT101","v":0},{"$f":"JU100*JU101","v":0},{"$f":"JV100*JV101","v":0},{"$f":"JW100*JW101","v":0},{"$f":"JX100*JX101","v":0},{"$f":"JY100*JY101","v":0},{"$f":"JZ100*JZ101","v":0},{"$f":"KA100*KA101","v":0},{"$f":"KB100*KB101","v":0},{"$f":"KC100*KC101","v":0},{"$f":"KD100*KD101","v":0},{"$f":"KE100*KE101","v":0},{"$f":"KF100*KF101","v":0},{"$f":"KG100*KG101","v":0},{"$f":"KH100*KH101","v":0},{"$f":"KI100*KI101","v":0},{"$f":"KJ100*KJ101","v":0},{"$f":"KK100*KK101","v":0},{"$f":"KL100*KL101","v":0},{"$f":"KM100*KM101","v":0},{"$f":"KN100*KN101","v":0},{"$f":"KO100*KO101","v":0},{"$f":"KP100*KP101","v":0},{"$f":"KQ100*KQ101","v":0},{"$f":"KR100*KR101","v":0},{"$f":"KS100*KS101","v":0},{"$f":"KT100*KT101","v":0},{"$f":"KU100*KU101","v":0},{"$f":"KV100*KV101","v":0},{"$f":"KW100*KW101","v":0},{"$f":"KX100*KX101","v":0},{"$f":"KY100*KY101","v":0},{"$f":"KZ100*KZ101","v":0},{"$f":"LA100*LA101","v":0},{"$f":"LB100*LB101","v":0},{"$f":"LC100*LC101","v":0},{"$f":"LD100*LD101","v":0},{"$f":"LE100*LE101","v":0},{"$f":"LF100*LF101","v":0},{"$f":"LG100*LG101","v":0},{"$f":"LH100*LH101","v":0},{"$f":"LI100*LI101","v":0},{"$f":"LJ100*LJ101","v":0},{"$f":"LK100*LK101","v":0},{"$f":"LL100*LL101","v":0},{"$f":"LM100*LM101","v":0},{"$f":"LN100*LN101","v":0},{"$f":"LO100*LO101","v":0},{"$f":"LP100*LP101","v":0},{"$f":"LQ100*LQ101","v":0},{"$f":"LR100*LR101","v":0},{"$f":"LS100*LS101","v":0},{"$f":"LT100*LT101","v":0},0,0,0,0,0,0,0,{"$f":"MB100*MB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU100*MU101","v":0},0,0,0,0,0,0,{"$f":"NB100*NB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ100*NQ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC100*QC101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PPA Price",null,null,null,null,"Rs. In Lakhs/Mwy",null,{"$f":"K47","v":8.2841954209702078E-3},8.9469310546478244E-3,9.6626855390196508E-3,1.0435700382141224E-2,1.1270556412712523E-2,1.2172200925729524E-2,1.3145976999787888E-2,1.419765515977092E-2,1.5333467572552596E-2,1.6560144978356804E-2,1.7884956576625349E-2,1.9315753102755379E-2,2.0861013350975809E-2,2.2529894419053877E-2,2.4332285972578187E-2,2.6278868850384444E-2,2.8381178358415204E-2,3.0651672627088421E-2,3.3103806437255495E-2,3.575211095223594E-2,3.8612279828414815E-2,4.1701262214688006E-2,4.503736319186305E-2,4.8640352247212103E-2,5.2531580426989077E-2,5.6734106861148208E-2,6.1272835410040069E-2,6.6174662242843282E-2,7.1468635222270746E-2,7.7186126040052414E-2,8.3361016123256609E-2,9.0029897413117135E-2,9.7232289206166528E-2,0.10501087234265985,0.11341174213007266,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"BW47","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"EI47","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"GU47","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"JG47","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"LS47","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"OE47","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,{"$f":"QQ47","v":0.12248468150047846},0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846,0.12248468150047846]
[null,null,null,"Revenue from Generation",null,null,null,null,"Lakhs",null,{"$f":"K102*K104","v":0},{"$f":"L102*L104","v":1846.3206236865765},1984.0561422135954,2132.0667304227304,2291.1189085122664,2462.0363790872816,2645.7042929671934,2843.0738332225465,3055.1671411809498,3283.0826099130491,3528.0005726125623,3791.1894153294602,4074.0121457130385,4377.9334517832312,4704.5272872862615,5055.4850229178173,5432.6242056274878,5837.8979713672998,6273.4051600313014,6741.4011849696371,7244.3097133683732,7784.7352179856553,8365.4764652473878,8989.541009554845,9660.1607688676395,10380.808762225168,11155.217095887167,11987.396291240353,12881.656054566884,13842.627596237575,14875.287614916899,15984.984070989703,17177.463882685541,18458.902688333885,19835.936828883598,21315.697716318315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX102*BX104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ102*EJ104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE102*FE104","v":0},{"$f":"FF102*FF104","v":0},{"$f":"FG102*FG104","v":0},{"$f":"FH102*FH104","v":0},{"$f":"FI102*FI104","v":0},{"$f":"FJ102*FJ104","v":0},{"$f":"FK102*FK104","v":0},{"$f":"FL102*FL104","v":0},{"$f":"FM102*FM104","v":0},{"$f":"FN102*FN104","v":0},{"$f":"FO102*FO104","v":0},{"$f":"FP102*FP104","v":0},{"$f":"FQ102*FQ104","v":0},{"$f":"FR102*FR104","v":0},{"$f":"FS102*FS104","v":0},{"$f":"FT102*FT104","v":0},{"$f":"FU102*FU104","v":0},{"$f":"FV102*FV104","v":0},{"$f":"FW102*FW104","v":0},{"$f":"FX102*FX104","v":0},{"$f":"FY102*FY104","v":0},{"$f":"FZ102*FZ104","v":0},{"$f":"GA102*GA104","v":0},{"$f":"GB102*GB104","v":0},{"$f":"GC102*GC104","v":0},{"$f":"GD102*GD104","v":0},{"$f":"GE102*GE104","v":0},{"$f":"GF102*GF104","v":0},{"$f":"GG102*GG104","v":0},{"$f":"GH102*GH104","v":0},{"$f":"GI102*GI104","v":0},{"$f":"GJ102*GJ104","v":0},{"$f":"GK102*GK104","v":0},{"$f":"GL102*GL104","v":0},{"$f":"GM102*GM104","v":0},{"$f":"GN102*GN104","v":0},{"$f":"GO102*GO104","v":0},{"$f":"GP102*GP104","v":0},{"$f":"GQ102*GQ104","v":0},{"$f":"GR102*GR104","v":0},{"$f":"GS102*GS104","v":0},{"$f":"GT102*GT104","v":0},{"$f":"GU102*GU104","v":0},{"$f":"GV102*GV104","v":0},{"$f":"GW102*GW104","v":0},{"$f":"GX102*GX104","v":0},{"$f":"GY102*GY104","v":0},{"$f":"GZ102*GZ104","v":0},{"$f":"HA102*HA104","v":0},{"$f":"HB102*HB104","v":0},{"$f":"HC102*HC104","v":0},{"$f":"HD102*HD104","v":0},{"$f":"HE102*HE104","v":0},{"$f":"HF102*HF104","v":0},{"$f":"HG102*HG104","v":0},{"$f":"HH102*HH104","v":0},{"$f":"HI102*HI104","v":0},{"$f":"HJ102*HJ104","v":0},{"$f":"HK102*HK104","v":0},{"$f":"HL102*HL104","v":0},{"$f":"HM102*HM104","v":0},{"$f":"HN102*HN104","v":0},{"$f":"HO102*HO104","v":0},{"$f":"HP102*HP104","v":0},{"$f":"HQ102*HQ104","v":0},{"$f":"HR102*HR104","v":0},{"$f":"HS102*HS104","v":0},{"$f":"HT102*HT104","v":0},{"$f":"HU102*HU104","v":0},{"$f":"HV102*HV104","v":0},{"$f":"HW102*HW104","v":0},{"$f":"HX102*HX104","v":0},{"$f":"HY102*HY104","v":0},{"$f":"HZ102*HZ104","v":0},{"$f":"IA102*IA104","v":0},{"$f":"IB102*IB104","v":0},{"$f":"IC102*IC104","v":0},{"$f":"ID102*ID104","v":0},{"$f":"IE102*IE104","v":0},{"$f":"IF102*IF104","v":0},{"$f":"IG102*IG104","v":0},{"$f":"IH102*IH104","v":0},{"$f":"II102*II104","v":0},{"$f":"IJ102*IJ104","v":0},{"$f":"IK102*IK104","v":0},{"$f":"IL102*IL104","v":0},{"$f":"IM102*IM104","v":0},{"$f":"IN102*IN104","v":0},{"$f":"IO102*IO104","v":0},{"$f":"IP102*IP104","v":0},{"$f":"IQ102*IQ104","v":0},{"$f":"IR102*IR104","v":0},{"$f":"IS102*IS104","v":0},{"$f":"IT102*IT104","v":0},{"$f":"IU102*IU104","v":0},{"$f":"IV102*IV104","v":0},{"$f":"IW102*IW104","v":0},{"$f":"IX102*IX104","v":0},{"$f":"IY102*IY104","v":0},{"$f":"IZ102*IZ104","v":0},{"$f":"JA102*JA104","v":0},{"$f":"JB102*JB104","v":0},{"$f":"JC102*JC104","v":0},{"$f":"JD102*JD104","v":0},{"$f":"JE102*JE104","v":0},{"$f":"JF102*JF104","v":0},{"$f":"JG102*JG104","v":0},{"$f":"JH102*JH104","v":0},{"$f":"JI102*JI104","v":0},{"$f":"JJ102*JJ104","v":0},{"$f":"JK102*JK104","v":0},{"$f":"JL102*JL104","v":0},{"$f":"JM102*JM104","v":0},{"$f":"JN102*JN104","v":0},{"$f":"JO102*JO104","v":0},{"$f":"JP102*JP104","v":0},{"$f":"JQ102*JQ104","v":0},{"$f":"JR102*JR104","v":0},{"$f":"JS102*JS104","v":0},{"$f":"JT102*JT104","v":0},{"$f":"JU102*JU104","v":0},{"$f":"JV102*JV104","v":0},{"$f":"JW102*JW104","v":0},{"$f":"JX102*JX104","v":0},{"$f":"JY102*JY104","v":0},{"$f":"JZ102*JZ104","v":0},{"$f":"KA102*KA104","v":0},{"$f":"KB102*KB104","v":0},{"$f":"KC102*KC104","v":0},{"$f":"KD102*KD104","v":0},{"$f":"KE102*KE104","v":0},{"$f":"KF102*KF104","v":0},{"$f":"KG102*KG104","v":0},{"$f":"KH102*KH104","v":0},{"$f":"KI102*KI104","v":0},{"$f":"KJ102*KJ104","v":0},{"$f":"KK102*KK104","v":0},{"$f":"KL102*KL104","v":0},{"$f":"KM102*KM104","v":0},{"$f":"KN102*KN104","v":0},{"$f":"KO102*KO104","v":0},{"$f":"KP102*KP104","v":0},{"$f":"KQ102*KQ104","v":0},{"$f":"KR102*KR104","v":0},{"$f":"KS102*KS104","v":0},{"$f":"KT102*KT104","v":0},{"$f":"KU102*KU104","v":0},{"$f":"KV102*KV104","v":0},{"$f":"KW102*KW104","v":0},{"$f":"KX102*KX104","v":0},{"$f":"KY102*KY104","v":0},{"$f":"KZ102*KZ104","v":0},{"$f":"LA102*LA104","v":0},{"$f":"LB102*LB104","v":0},{"$f":"LC102*LC104","v":0},{"$f":"LD102*LD104","v":0},{"$f":"LE102*LE104","v":0},{"$f":"LF102*LF104","v":0},{"$f":"LG102*LG104","v":0},{"$f":"LH102*LH104","v":0},{"$f":"LI102*LI104","v":0},{"$f":"LJ102*LJ104","v":0},{"$f":"LK102*LK104","v":0},{"$f":"LL102*LL104","v":0},{"$f":"LM102*LM104","v":0},{"$f":"LN102*LN104","v":0},{"$f":"LO102*LO104","v":0},{"$f":"LP102*LP104","v":0},{"$f":"LQ102*LQ104","v":0},{"$f":"LR102*LR104","v":0},{"$f":"LS102*LS104","v":0},{"$f":"LT102*LT104","v":0},0,0,0,0,0,0,0,{"$f":"MB102*MB104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU102*MU104","v":0},0,0,0,0,0,0,{"$f":"NB102*NB104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ102*NQ104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC102*QC104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operation and Maintenance",null,null,null,null,"Lakhs",null,{"$f":"K41","v":0},561.6,606.52800000000002,655.05024000000003,707.45425920000014,764.05059993600014,825.17464793088038,891.18861976535072,962.48370934657896,1039.4824060943054,1122.6409985818498,1212.4522784683977,1309.4484607458699,1414.2043376055394,1527.3406846139826,1649.5279393831017,1781.49017453375,1924.0093884964494,2077.9301395761659,2244.1645507422591,2423.6977148016404,2617.5935319857717,2827.0010145446336,3053.1610957082048,3297.413983364861,3561.2071020340509,3846.1036701967755,4153.7919638125177,4486.0953209175195,4844.9829465909206,5232.5815823181947,5651.1881089036506,6103.2831576159433,6591.5458102252196,7118.8694750432378,7688.3790330466973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBITDA-P90",null,null,null,{"$f":"SUM(K107:XFD107)","v":185526.18791002297},"Lakhs",null,{"$f":"(K105-K106)*K10","v":0},{"$f":"(L105-L106)*L10","v":1284.7206236865763},1377.5281422135954,1477.0164904227304,1583.6646493122662,1697.9857791512813,1820.529645036313,1951.8852134571957,2092.6834318343708,2243.6002038187435,2405.3595740307128,2578.7371368610625,2764.5636849671687,2963.7291141776918,3177.1866026722792,3405.9570835347158,3651.1340310937376,3913.8885828708503,4195.4750204551356,4497.2366342273781,4820.6119985667328,5167.1416859998835,5538.4754507027537,5936.3799138466402,6362.7467855027789,6819.6016601911169,7309.1134256903915,7833.6043274278354,8395.5607336493631,8997.6446496466542,9642.706032598704,10333.795962086053,11074.180725069597,11867.356878108665,12717.067353840361,13627.318683271616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX105-BX106)*BX10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ105-EJ106)*EJ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV105-GV106)*GV10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH105-JH106)*JH10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT105-LT106)*LT10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF105-OF106)*OF10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QR105-QR106)*QR10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Taxes from P90 Below (circular fixed)",null,{"$f":"'Input C'!F80","v":true},null,{"$f":"SUM(K108:XFD108)","v":0},"Lakhs",null,{"$f":"IF($F108,K234,K225)","v":0},{"$f":"IF($F108,L234,L225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F108,BX234,BX225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F108,EJ234,EJ225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F108,GV234,GV225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F108,JH234,JH225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F108,LT234,LT225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F108,OF234,OF225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F108,QR234,QR225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS",null,null,null,null,"Lakhs",null,{"$f":"K107-K108","v":0},{"$f":"L107-L108","v":1284.7206236865763},1377.5281422135954,1477.0164904227304,1583.6646493122662,1697.9857791512813,1820.529645036313,1951.8852134571957,2092.6834318343708,2243.6002038187435,2405.3595740307128,2578.7371368610625,2764.5636849671687,2963.7291141776918,3177.1866026722792,3405.9570835347158,3651.1340310937376,3913.8885828708503,4195.4750204551356,4497.2366342273781,4820.6119985667328,5167.1416859998835,5538.4754507027537,5936.3799138466402,6362.7467855027789,6819.6016601911169,7309.1134256903915,7833.6043274278354,8395.5607336493631,8997.6446496466542,9642.706032598704,10333.795962086053,11074.180725069597,11867.356878108665,12717.067353840361,13627.318683271616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX107-BX108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ107-EJ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE107-FE108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE107-HE108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ107-JQ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ107-KQ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU107-LU108","v":0},0,0,0,0,0,0,{"$f":"MB107-MB108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU107-MU108","v":0},0,0,0,0,0,0,{"$f":"NB107-NB108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ107-NQ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC107-QC108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt to Capital"]
[null,null,null,"Maximum Percent","%",{"$f":"'Input C'!F63","v":0.75}]
[null,null,null,"Total Project Cost from Below (Circular)","Lakhs",{"$f":"H179","v":26000}]
[null,null,null,"Total Debt from Debt to Capital","Lakhs",{"$f":"F112*F113","v":19500}]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"Lakhs",null,{"$f":"IF(K93,K109)","v":false},1284.7206236865763,1377.5281422135954,1477.0164904227304,1583.6646493122662,1697.9857791512813,1820.529645036313,1951.8852134571957,2092.6834318343708,2243.6002038187435,2405.3595740307128,2578.7371368610625,2764.5636849671687,2963.7291141776918,3177.1866026722792,3405.9570835347158,3651.1340310937376,3913.8885828708503,4195.4750204551356,4497.2366342273781,4820.6119985667328,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AQ93,AQ109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW93,BW109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(DC93,DC109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI93,EI109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(FE93,FE109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(HE93,HE109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JQ93,JQ109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(KQ93,KQ109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LU93,LU109)","v":false},false,false,false,false,false,false,{"$f":"IF(MB93,MB109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(MU93,MU109)","v":false},false,false,false,false,false,false,{"$f":"IF(NB93,NB109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(NQ93,NQ109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QC93,QC109)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"NPV of CFADS","Lakhs",{"$f":"SUMPRODUCT(K116:LT116/K124:LT124)","v":22214.747694913174}]
[null,null,null,"Implied DSCR","x",{"$f":"F117/F114","v":1.139217830508368}]
[]
[null,null,"Debt Size from DSCR and Cash Flow"]
[null,null,null,"Minimum DSCR","x",{"$f":"'Input C'!F64","v":1.2},null,null,"x",null,{"$f":"$F$121","v":1.2},{"$f":"$F$121","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$F$121","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$F$121","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$F$121","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$F$121","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$F$121","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$F$121","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$F$121","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,null,"Debt Service at Minimum DSCR",null,null,null,null,"Lakhs",null,{"$f":"IF(K93,K109/K121)","v":false},{"$f":"IF(L93,L109/L121)","v":1070.6005197388138},1147.9401185113295,1230.8470753522754,1319.7205410935553,1414.9881492927345,1517.1080375302608,1626.5710112143299,1743.9028598619757,1869.6668365156197,2004.4663116922607,2148.9476140508855,2303.8030708059741,2469.7742618147431,2647.6555022268994,2838.2975696122635,3042.6116925781148,3261.5738190590419,3496.2291837126131,3747.697195189482,4017.1766654722774,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX93,BX109/BX121)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EJ93,EJ109/EJ121)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV93,GV109/GV121)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH93,JH109/JH121)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT93,LT109/LT121)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF93,OF109/OF121)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR93,QR109/QR121)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Interest Rate","%",{"$f":"'Input C'!F70","v":0.08},null,null,"% p.p.",null,{"$f":"$F$123*K7/Months","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"$F$123*BW7/Months","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"$F$123*EI7/Months","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"$F$123*GU7/Months","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"$F$123*JG7/Months","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"$F$123*LS7/Months","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"$F$123*OE7/Months","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"$F$123*QQ7/Months","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",1,{"$f":"J124*(1+K123*K10)","v":1},1.08,1.1664000000000001,1.2597120000000002,1.3604889600000003,1.4693280768000003,1.5868743229440005,1.7138242687795207,1.8509302102818825,1.9990046271044333,2.1589249972727882,2.3316389970546112,2.5181701168189803,2.7196237261644991,2.9371936242576591,3.172169114198272,3.425942643334134,3.7000180548008648,3.9960194991849343,4.3157010591197293,4.6609571438493083,5.033833715357253,5.4365404125858339,5.8714636455927014,6.3411807372401183,6.8484751962193284,7.3963532119168756,7.9880614688702263,8.6271063863798449,9.3172748972902326,10.062656889073452,10.867669440199329,11.737082995415276,12.6760496350485,13.690133605852381,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"BV124*(1+BW123*BW10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"EH124*(1+EI123*EI10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"GT124*(1+GU123*GU10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"JF124*(1+JG123*JG10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"LR124*(1+LS123*LS10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"OD124*(1+OE123*OE10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,{"$f":"QP124*(1+QQ123*QQ10)","v":14.785344294320572},14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572,14.785344294320572]
[null,null,null,"PV of DS =Debt Size from DSCR","Lakhs",{"$f":"SUMPRODUCT(K122:LT122/K124:LT124)","v":18512.28974576098}]
[]
[null,null,"Applied Debt from Debt to Capital or CFADS"]
[null,null,null,"Debt Method","Label",{"$f":"IF(F129,\"Debt to Capital Constraint\",\"DSCR and Cash Flow Constraint\")","v":"DSCR and Cash Flow Constraint"}]
[]
[]
[null,null,"Debt Balance Post COD"]
[null,null,null,"Less: Repayment",null,null,null,{"$f":"SUM(K140:XFD140)","v":18512.289745761136},"Lakhs",null,{"$f":"K133-K143","v":0},-410.3826599220647,-365.87367394331386,-312.23661101783318,-248.34207415798005,-172.94183189143928,-84.657290205228037,18.033100262422749,136.80759693106233,273.51618133919146,430.1969510229676,609.09400946342976,812.67698697559263,1043.662336942409,1305.0365643099581,1600.0815568401188,1932.4022043531795,2305.9565071823608,2725.088392410521,3194.5634752802316,3719.6080235854456,3.8926373235881331E-12,4.2040483094751833E-12,4.5403721742331983E-12,4.9036019481718547E-12,5.2958901040256025E-12,5.7195613123476508E-12,6.1771262173354626E-12,6.6712963147222986E-12,7.2050000199000819E-12,7.7814000214920893E-12,8.4039120232114548E-12,{"$f":"AQ133-AQ143","v":9.0762249850683717E-12},9.8023229838738404E-12,1.0586508822583748E-11,1.1433429528390448E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW133-BW143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC133-DC143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI133-EI143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE133-FE143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE133-HE143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ133-JQ143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ133-KQ143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU133-LU143","v":0},0,0,0,0,0,0,{"$f":"MB133-MB143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU133-MU143","v":0},0,0,0,0,0,0,{"$f":"NB133-NB143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ133-NQ143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC133-QC143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Blance",null,null,null,null,"Lakhs",null,{"$f":"K138+K139-K140","v":18512.28974576098},{"$f":"L138+L139-L140","v":18922.672405683043},19288.546079626358,19600.782690644191,19849.124764802171,20022.06659669361,20106.723886898839,20088.690786636416,19951.883189705353,19678.367008366164,19248.170057343195,18639.076047879767,17826.399060904176,16782.736723961767,15477.700159651809,13877.61860281169,11945.21639845851,9639.2598912761496,6914.1714988656286,3719.6080235853969,-4.8657966544851661E-11,-5.2550603868439795E-11,-5.6754652177914977E-11,-6.1295024352148178E-11,-6.6198626300320029E-11,-7.1494516404345632E-11,-7.7214077716693276E-11,-8.3391203934028733E-11,-9.0062500248751026E-11,-9.7267500268651107E-11,-1.0504890029014319E-10,-1.1345281231335464E-10,-1.2252903729842301E-10,-1.3233136028229685E-10,-1.429178691048806E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"BX138+BX139-BX140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"EJ138+EJ139-EJ140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"FE138+FE139-FE140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"HE138+HE139-HE140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"JQ138+JQ139-JQ140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"KQ138+KQ139-KQ140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"LU138+LU139-LU140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"MB138+MB139-MB140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"MU138+MU139-MU140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"NB138+NB139-NB140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"NQ138+NQ139-NQ140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"QC138+QC139-QC140","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10]
[null,null,null,"Debt to Capital from DSCR","%",{"$f":"F139/F113","v":0.71201114406773003}]
[]
[null,null,null,"Depreciation Rate",null,null,null,null,"%",null,{"$f":"K71","v":0},{"$f":"L71","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT71","v":0},0,0,0,0,0,0,0,{"$f":"MB71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU71","v":0},0,0,0,0,0,0,{"$f":"NB71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Commitment Fee",null,null,null,null,"Lakhs",null,{"$f":"IFERROR(J152+K178,0)","v":0},{"$f":"IFERROR(K152+L178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BW152+BX178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EI152+EJ178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(GU152+GV178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JG152+JH178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(LS152+LT178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OE152+OF178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(QQ152+QR178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation on IDC and Fees",null,null,null,{"$f":"SUM(K154:XFD154)","v":0},"Lakhs",null,{"$f":"K153*K149","v":0},{"$f":"L153*L149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX153*BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ153*EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV153*GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH153*JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT153*LT149","v":0},0,0,0,0,0,0,0,{"$f":"MB153*MB149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU153*MU149","v":0},0,0,0,0,0,0,{"$f":"NB153*NB149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ153*NQ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC153*QC149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Less: Depreciation",null,null,null,null,"Lakhs",null,{"$f":"K72","v":0},1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,0,0,0,0,0,0,{"$f":"AQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU72","v":0},0,0,0,0,0,0,{"$f":"MB72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU72","v":0},0,0,0,0,0,0,{"$f":"NB72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Depreciation on IDC and Fees",null,null,null,null,"Lakhs",null,{"$f":"IFERROR(K154,0)","v":0},{"$f":"IFERROR(L154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BX154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EJ154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(GV154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JH154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(LT154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OF154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(QR154,0)","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]
[]
[null,null,null,"Opening NOL",null,null,null,null,"Lakhs",null,{"$f":"J167","v":0},{"$f":"K167","v":0},1236.2625559743021,2412.5482062153501,3518.6154021627281,4543.013368101997,5472.9575701348895,6294.1932528340658,6990.8459503287777,7545.25778142532,7937.8082327830052,8146.7180194215853,8147.8344871479785,7914.3968860111909,7416.779696705833,6622.2120319504957,5494.4709611879243,3993.546418319122,2075.2751473249527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS167","v":0},{"$f":"LT167","v":0},{"$f":"LU167","v":0},{"$f":"LV167","v":0},{"$f":"LW167","v":0},{"$f":"LX167","v":0},{"$f":"LY167","v":0},{"$f":"LZ167","v":0},{"$f":"MA167","v":0},{"$f":"MB167","v":0},{"$f":"MC167","v":0},{"$f":"MD167","v":0},{"$f":"ME167","v":0},{"$f":"MF167","v":0},{"$f":"MG167","v":0},{"$f":"MH167","v":0},{"$f":"MI167","v":0},{"$f":"MJ167","v":0},{"$f":"MK167","v":0},{"$f":"ML167","v":0},{"$f":"MM167","v":0},{"$f":"MN167","v":0},{"$f":"MO167","v":0},{"$f":"MP167","v":0},{"$f":"MQ167","v":0},{"$f":"MR167","v":0},{"$f":"MS167","v":0},{"$f":"MT167","v":0},{"$f":"MU167","v":0},{"$f":"MV167","v":0},{"$f":"MW167","v":0},{"$f":"MX167","v":0},{"$f":"MY167","v":0},{"$f":"MZ167","v":0},{"$f":"NA167","v":0},{"$f":"NB167","v":0},{"$f":"NC167","v":0},{"$f":"ND167","v":0},{"$f":"NE167","v":0},{"$f":"NF167","v":0},{"$f":"NG167","v":0},{"$f":"NH167","v":0},{"$f":"NI167","v":0},{"$f":"NJ167","v":0},{"$f":"NK167","v":0},{"$f":"NL167","v":0},{"$f":"NM167","v":0},{"$f":"NN167","v":0},{"$f":"NO167","v":0},{"$f":"NP167","v":0},{"$f":"NQ167","v":0},{"$f":"NR167","v":0},{"$f":"NS167","v":0},{"$f":"NT167","v":0},{"$f":"NU167","v":0},{"$f":"NV167","v":0},{"$f":"NW167","v":0},{"$f":"NX167","v":0},{"$f":"NY167","v":0},{"$f":"NZ167","v":0},{"$f":"OA167","v":0},{"$f":"OB167","v":0},{"$f":"OC167","v":0},{"$f":"OD167","v":0},{"$f":"OE167","v":0},{"$f":"OF167","v":0},{"$f":"OG167","v":0},{"$f":"OH167","v":0},{"$f":"OI167","v":0},{"$f":"OJ167","v":0},{"$f":"OK167","v":0},{"$f":"OL167","v":0},{"$f":"OM167","v":0},{"$f":"ON167","v":0},{"$f":"OO167","v":0},{"$f":"OP167","v":0},{"$f":"OQ167","v":0},{"$f":"OR167","v":0},{"$f":"OS167","v":0},{"$f":"OT167","v":0},{"$f":"OU167","v":0},{"$f":"OV167","v":0},{"$f":"OW167","v":0},{"$f":"OX167","v":0},{"$f":"OY167","v":0},{"$f":"OZ167","v":0},{"$f":"PA167","v":0},{"$f":"PB167","v":0},{"$f":"PC167","v":0},{"$f":"PD167","v":0},{"$f":"PE167","v":0},{"$f":"PF167","v":0},{"$f":"PG167","v":0},{"$f":"PH167","v":0},{"$f":"PI167","v":0},{"$f":"PJ167","v":0},{"$f":"PK167","v":0},{"$f":"PL167","v":0},{"$f":"PM167","v":0},{"$f":"PN167","v":0},{"$f":"PO167","v":0},{"$f":"PP167","v":0},{"$f":"PQ167","v":0},{"$f":"PR167","v":0},{"$f":"PS167","v":0},{"$f":"PT167","v":0},{"$f":"PU167","v":0},{"$f":"PV167","v":0},{"$f":"PW167","v":0},{"$f":"PX167","v":0},{"$f":"PY167","v":0},{"$f":"PZ167","v":0},{"$f":"QA167","v":0},{"$f":"QB167","v":0},{"$f":"QC167","v":0},{"$f":"QD167","v":0},{"$f":"QE167","v":0},{"$f":"QF167","v":0},{"$f":"QG167","v":0},{"$f":"QH167","v":0},{"$f":"QI167","v":0},{"$f":"QJ167","v":0},{"$f":"QK167","v":0},{"$f":"QL167","v":0},{"$f":"QM167","v":0},{"$f":"QN167","v":0},{"$f":"QO167","v":0},{"$f":"QP167","v":0},{"$f":"QQ167","v":0},{"$f":"QR167","v":0},{"$f":"QS167","v":0},{"$f":"QT167","v":0},{"$f":"QU167","v":0},{"$f":"QV167","v":0},{"$f":"QW167","v":0},{"$f":"QX167","v":0},{"$f":"QY167","v":0},{"$f":"QZ167","v":0},{"$f":"RA167","v":0},{"$f":"RB167","v":0},{"$f":"RC167","v":0},{"$f":"RD167","v":0},{"$f":"RE167","v":0},{"$f":"RF167","v":0},{"$f":"RG167","v":0},{"$f":"RH167","v":0},{"$f":"RI167","v":0},{"$f":"RJ167","v":0},{"$f":"RK167","v":0},{"$f":"RL167","v":0},{"$f":"RM167","v":0},{"$f":"RN167","v":0},{"$f":"RO167","v":0},{"$f":"RP167","v":0},{"$f":"RQ167","v":0},{"$f":"RR167","v":0},{"$f":"RS167","v":0},{"$f":"RT167","v":0},{"$f":"RU167","v":0},{"$f":"RV167","v":0},{"$f":"RW167","v":0},{"$f":"RX167","v":0},{"$f":"RY167","v":0},{"$f":"RZ167","v":0},{"$f":"SA167","v":0},{"$f":"SB167","v":0}]
[null,null,null,"Closing NOL",null,null,null,null,"Lakhs",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":1236.2625559743021},2412.5482062153501,3518.6154021627281,4543.013368101997,5472.9575701348895,6294.1932528340658,6990.8459503287777,7545.25778142532,7937.8082327830052,8146.7180194215853,8147.8344871479785,7914.3968860111909,7416.779696705833,6622.2120319504957,5494.4709611879243,3993.546418319122,2075.2751473249527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164+BX165-BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ164+EJ165-EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV164+GV165-GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH164+JH165-JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164+LT165-LT166","v":0},0,0,0,0,0,0,0,{"$f":"MB164+MB165-MB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU164+MU165-MU166","v":0},0,0,0,0,0,0,{"$f":"NB164+NB165-NB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ164+NQ165-NQ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC164+QC165-QC166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes paid to circular block","%",{"$f":"'Input C'!F58","v":0.25},null,{"$f":"SUM(K170:XFD170)","v":33279.724905114657},"Lakhs",null,{"$f":"K169*$F$170","v":0},{"$f":"L169*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77.264770457022678,726.02572857953191,870.76083916997527,1031.7854214999718,1124.6188626756896,1224.0949784616612,1330.6866963756959,1444.9004150477806,1827.2783564225992,1958.4010818569604,2098.8901834123426,2249.4111624116654,2410.6765081496778,2583.4489905215155,2768.5451812674014,2966.8392195271686,3179.2668384600929,3406.8296708179068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX169*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ169*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV169*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH169*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT169*$F$170","v":0},0,0,0,0,0,0,0,{"$f":"MB169*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU169*$F$170","v":0},0,0,0,0,0,0,{"$f":"NB169*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ169*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC169*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financing"]
[]
[null,null,null,"IDC - from Circular Block",null,{"$f":"'Input C'!$F$80","v":true},null,{"$f":"SUM(K176:XFD176)","v":0},"Lakhs",null,{"$f":"(IF($F176,K231,K222))","v":0},{"$f":"IF($F176,L231,L222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F176,BX231,BX222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F176,EJ231,EJ222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F176,GV231,GV222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F176,JH231,JH222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F176,LT231,LT222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F176,OF231,OF222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F176,QR231,QR222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-front Fees - from Circular Block",null,{"$f":"'Input C'!$F$80","v":true},null,0,"Lakhs",null,{"$f":"IF($F177,K232,K223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sources of Funds During Construction"]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K185:XFD185)","v":26000},"Lakhs",null,{"$f":"K183+K184","v":26000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW183+BW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI183+EI184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU183+GU184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG183+JG184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS183+LS184","v":0},0,{"$f":"LU183+LU184","v":0},0,0,0,0,0,0,{"$f":"MB183+MB184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU183+MU184","v":0},0,0,0,0,0,0,{"$f":"NB183+NB184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ183+NQ184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC183+QC184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening Balance",null,null,null,null,"Lakhs",null,{"$f":"J191","v":0},{"$f":"K191","v":18512.28974576098},18922.672405683043,19288.546079626358,19600.782690644191,19849.124764802171,20022.06659669361,20106.723886898839,20088.690786636416,19951.883189705353,19678.367008366164,19248.170057343195,18639.076047879767,17826.399060904176,16782.736723961767,15477.700159651809,13877.61860281169,11945.21639845851,9639.2598912761496,6914.1714988656286,3719.6080235853969,-4.8657966544851661E-11,-5.2550603868439795E-11,-5.6754652177914977E-11,-6.1295024352148178E-11,-6.6198626300320029E-11,-7.1494516404345632E-11,-7.7214077716693276E-11,-8.3391203934028733E-11,-9.0062500248751026E-11,-9.7267500268651107E-11,-1.0504890029014319E-10,-1.1345281231335464E-10,-1.2252903729842301E-10,-1.3233136028229685E-10,-1.429178691048806E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"BW191","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"EI191","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"FD191","v":-1.5435129863327105E-10},{"$f":"FE191","v":-1.5435129863327105E-10},{"$f":"FF191","v":-1.5435129863327105E-10},{"$f":"FG191","v":-1.5435129863327105E-10},{"$f":"FH191","v":-1.5435129863327105E-10},{"$f":"FI191","v":-1.5435129863327105E-10},{"$f":"FJ191","v":-1.5435129863327105E-10},{"$f":"FK191","v":-1.5435129863327105E-10},{"$f":"FL191","v":-1.5435129863327105E-10},{"$f":"FM191","v":-1.5435129863327105E-10},{"$f":"FN191","v":-1.5435129863327105E-10},{"$f":"FO191","v":-1.5435129863327105E-10},{"$f":"FP191","v":-1.5435129863327105E-10},{"$f":"FQ191","v":-1.5435129863327105E-10},{"$f":"FR191","v":-1.5435129863327105E-10},{"$f":"FS191","v":-1.5435129863327105E-10},{"$f":"FT191","v":-1.5435129863327105E-10},{"$f":"FU191","v":-1.5435129863327105E-10},{"$f":"FV191","v":-1.5435129863327105E-10},{"$f":"FW191","v":-1.5435129863327105E-10},{"$f":"FX191","v":-1.5435129863327105E-10},{"$f":"FY191","v":-1.5435129863327105E-10},{"$f":"FZ191","v":-1.5435129863327105E-10},{"$f":"GA191","v":-1.5435129863327105E-10},{"$f":"GB191","v":-1.5435129863327105E-10},{"$f":"GC191","v":-1.5435129863327105E-10},{"$f":"GD191","v":-1.5435129863327105E-10},{"$f":"GE191","v":-1.5435129863327105E-10},{"$f":"GF191","v":-1.5435129863327105E-10},{"$f":"GG191","v":-1.5435129863327105E-10},{"$f":"GH191","v":-1.5435129863327105E-10},{"$f":"GI191","v":-1.5435129863327105E-10},{"$f":"GJ191","v":-1.5435129863327105E-10},{"$f":"GK191","v":-1.5435129863327105E-10},{"$f":"GL191","v":-1.5435129863327105E-10},{"$f":"GM191","v":-1.5435129863327105E-10},{"$f":"GN191","v":-1.5435129863327105E-10},{"$f":"GO191","v":-1.5435129863327105E-10},{"$f":"GP191","v":-1.5435129863327105E-10},{"$f":"GQ191","v":-1.5435129863327105E-10},{"$f":"GR191","v":-1.5435129863327105E-10},{"$f":"GS191","v":-1.5435129863327105E-10},{"$f":"GT191","v":-1.5435129863327105E-10},{"$f":"GU191","v":-1.5435129863327105E-10},{"$f":"GV191","v":-1.5435129863327105E-10},{"$f":"GW191","v":-1.5435129863327105E-10},{"$f":"GX191","v":-1.5435129863327105E-10},{"$f":"GY191","v":-1.5435129863327105E-10},{"$f":"GZ191","v":-1.5435129863327105E-10},{"$f":"HA191","v":-1.5435129863327105E-10},{"$f":"HB191","v":-1.5435129863327105E-10},{"$f":"HC191","v":-1.5435129863327105E-10},{"$f":"HD191","v":-1.5435129863327105E-10},{"$f":"HE191","v":-1.5435129863327105E-10},{"$f":"HF191","v":-1.5435129863327105E-10},{"$f":"HG191","v":-1.5435129863327105E-10},{"$f":"HH191","v":-1.5435129863327105E-10},{"$f":"HI191","v":-1.5435129863327105E-10},{"$f":"HJ191","v":-1.5435129863327105E-10},{"$f":"HK191","v":-1.5435129863327105E-10},{"$f":"HL191","v":-1.5435129863327105E-10},{"$f":"HM191","v":-1.5435129863327105E-10},{"$f":"HN191","v":-1.5435129863327105E-10},{"$f":"HO191","v":-1.5435129863327105E-10},{"$f":"HP191","v":-1.5435129863327105E-10},{"$f":"HQ191","v":-1.5435129863327105E-10},{"$f":"HR191","v":-1.5435129863327105E-10},{"$f":"HS191","v":-1.5435129863327105E-10},{"$f":"HT191","v":-1.5435129863327105E-10},{"$f":"HU191","v":-1.5435129863327105E-10},{"$f":"HV191","v":-1.5435129863327105E-10},{"$f":"HW191","v":-1.5435129863327105E-10},{"$f":"HX191","v":-1.5435129863327105E-10},{"$f":"HY191","v":-1.5435129863327105E-10},{"$f":"HZ191","v":-1.5435129863327105E-10},{"$f":"IA191","v":-1.5435129863327105E-10},{"$f":"IB191","v":-1.5435129863327105E-10},{"$f":"IC191","v":-1.5435129863327105E-10},{"$f":"ID191","v":-1.5435129863327105E-10},{"$f":"IE191","v":-1.5435129863327105E-10},{"$f":"IF191","v":-1.5435129863327105E-10},{"$f":"IG191","v":-1.5435129863327105E-10},{"$f":"IH191","v":-1.5435129863327105E-10},{"$f":"II191","v":-1.5435129863327105E-10},{"$f":"IJ191","v":-1.5435129863327105E-10},{"$f":"IK191","v":-1.5435129863327105E-10},{"$f":"IL191","v":-1.5435129863327105E-10},{"$f":"IM191","v":-1.5435129863327105E-10},{"$f":"IN191","v":-1.5435129863327105E-10},{"$f":"IO191","v":-1.5435129863327105E-10},{"$f":"IP191","v":-1.5435129863327105E-10},{"$f":"IQ191","v":-1.5435129863327105E-10},{"$f":"IR191","v":-1.5435129863327105E-10},{"$f":"IS191","v":-1.5435129863327105E-10},{"$f":"IT191","v":-1.5435129863327105E-10},{"$f":"IU191","v":-1.5435129863327105E-10},{"$f":"IV191","v":-1.5435129863327105E-10},{"$f":"IW191","v":-1.5435129863327105E-10},{"$f":"IX191","v":-1.5435129863327105E-10},{"$f":"IY191","v":-1.5435129863327105E-10},{"$f":"IZ191","v":-1.5435129863327105E-10},{"$f":"JA191","v":-1.5435129863327105E-10},{"$f":"JB191","v":-1.5435129863327105E-10},{"$f":"JC191","v":-1.5435129863327105E-10},{"$f":"JD191","v":-1.5435129863327105E-10},{"$f":"JE191","v":-1.5435129863327105E-10},{"$f":"JF191","v":-1.5435129863327105E-10},{"$f":"JG191","v":-1.5435129863327105E-10},{"$f":"JH191","v":-1.5435129863327105E-10},{"$f":"JI191","v":-1.5435129863327105E-10},{"$f":"JJ191","v":-1.5435129863327105E-10},{"$f":"JK191","v":-1.5435129863327105E-10},{"$f":"JL191","v":-1.5435129863327105E-10},{"$f":"JM191","v":-1.5435129863327105E-10},{"$f":"JN191","v":-1.5435129863327105E-10},{"$f":"JO191","v":-1.5435129863327105E-10},{"$f":"JP191","v":-1.5435129863327105E-10},{"$f":"JQ191","v":-1.5435129863327105E-10},{"$f":"JR191","v":-1.5435129863327105E-10},{"$f":"JS191","v":-1.5435129863327105E-10},{"$f":"JT191","v":-1.5435129863327105E-10},{"$f":"JU191","v":-1.5435129863327105E-10},{"$f":"JV191","v":-1.5435129863327105E-10},{"$f":"JW191","v":-1.5435129863327105E-10},{"$f":"JX191","v":-1.5435129863327105E-10},{"$f":"JY191","v":-1.5435129863327105E-10},{"$f":"JZ191","v":-1.5435129863327105E-10},{"$f":"KA191","v":-1.5435129863327105E-10},{"$f":"KB191","v":-1.5435129863327105E-10},{"$f":"KC191","v":-1.5435129863327105E-10},{"$f":"KD191","v":-1.5435129863327105E-10},{"$f":"KE191","v":-1.5435129863327105E-10},{"$f":"KF191","v":-1.5435129863327105E-10},{"$f":"KG191","v":-1.5435129863327105E-10},{"$f":"KH191","v":-1.5435129863327105E-10},{"$f":"KI191","v":-1.5435129863327105E-10},{"$f":"KJ191","v":-1.5435129863327105E-10},{"$f":"KK191","v":-1.5435129863327105E-10},{"$f":"KL191","v":-1.5435129863327105E-10},{"$f":"KM191","v":-1.5435129863327105E-10},{"$f":"KN191","v":-1.5435129863327105E-10},{"$f":"KO191","v":-1.5435129863327105E-10},{"$f":"KP191","v":-1.5435129863327105E-10},{"$f":"KQ191","v":-1.5435129863327105E-10},{"$f":"KR191","v":-1.5435129863327105E-10},{"$f":"KS191","v":-1.5435129863327105E-10},{"$f":"KT191","v":-1.5435129863327105E-10},{"$f":"KU191","v":-1.5435129863327105E-10},{"$f":"KV191","v":-1.5435129863327105E-10},{"$f":"KW191","v":-1.5435129863327105E-10},{"$f":"KX191","v":-1.5435129863327105E-10},{"$f":"KY191","v":-1.5435129863327105E-10},{"$f":"KZ191","v":-1.5435129863327105E-10},{"$f":"LA191","v":-1.5435129863327105E-10},{"$f":"LB191","v":-1.5435129863327105E-10},{"$f":"LC191","v":-1.5435129863327105E-10},{"$f":"LD191","v":-1.5435129863327105E-10},{"$f":"LE191","v":-1.5435129863327105E-10},{"$f":"LF191","v":-1.5435129863327105E-10},{"$f":"LG191","v":-1.5435129863327105E-10},{"$f":"LH191","v":-1.5435129863327105E-10},{"$f":"LI191","v":-1.5435129863327105E-10},{"$f":"LJ191","v":-1.5435129863327105E-10},{"$f":"LK191","v":-1.5435129863327105E-10},{"$f":"LL191","v":-1.5435129863327105E-10},{"$f":"LM191","v":-1.5435129863327105E-10},{"$f":"LN191","v":-1.5435129863327105E-10},{"$f":"LO191","v":-1.5435129863327105E-10},{"$f":"LP191","v":-1.5435129863327105E-10},{"$f":"LQ191","v":-1.5435129863327105E-10},{"$f":"LR191","v":-1.5435129863327105E-10},{"$f":"LS191","v":-1.5435129863327105E-10},{"$f":"LT191","v":-1.5435129863327105E-10},{"$f":"LU191","v":-1.5435129863327105E-10},{"$f":"LV191","v":-1.5435129863327105E-10},{"$f":"LW191","v":-1.5435129863327105E-10},{"$f":"LX191","v":-1.5435129863327105E-10},{"$f":"LY191","v":-1.5435129863327105E-10},{"$f":"LZ191","v":-1.5435129863327105E-10},{"$f":"MA191","v":-1.5435129863327105E-10},{"$f":"MB191","v":-1.5435129863327105E-10},{"$f":"MC191","v":-1.5435129863327105E-10},{"$f":"MD191","v":-1.5435129863327105E-10},{"$f":"ME191","v":-1.5435129863327105E-10},{"$f":"MF191","v":-1.5435129863327105E-10},{"$f":"MG191","v":-1.5435129863327105E-10},{"$f":"MH191","v":-1.5435129863327105E-10},{"$f":"MI191","v":-1.5435129863327105E-10},{"$f":"MJ191","v":-1.5435129863327105E-10},{"$f":"MK191","v":-1.5435129863327105E-10},{"$f":"ML191","v":-1.5435129863327105E-10},{"$f":"MM191","v":-1.5435129863327105E-10},{"$f":"MN191","v":-1.5435129863327105E-10},{"$f":"MO191","v":-1.5435129863327105E-10},{"$f":"MP191","v":-1.5435129863327105E-10},{"$f":"MQ191","v":-1.5435129863327105E-10},{"$f":"MR191","v":-1.5435129863327105E-10},{"$f":"MS191","v":-1.5435129863327105E-10},{"$f":"MT191","v":-1.5435129863327105E-10},{"$f":"MU191","v":-1.5435129863327105E-10},{"$f":"MV191","v":-1.5435129863327105E-10},{"$f":"MW191","v":-1.5435129863327105E-10},{"$f":"MX191","v":-1.5435129863327105E-10},{"$f":"MY191","v":-1.5435129863327105E-10},{"$f":"MZ191","v":-1.5435129863327105E-10},{"$f":"NA191","v":-1.5435129863327105E-10},{"$f":"NB191","v":-1.5435129863327105E-10},{"$f":"NC191","v":-1.5435129863327105E-10},{"$f":"ND191","v":-1.5435129863327105E-10},{"$f":"NE191","v":-1.5435129863327105E-10},{"$f":"NF191","v":-1.5435129863327105E-10},{"$f":"NG191","v":-1.5435129863327105E-10},{"$f":"NH191","v":-1.5435129863327105E-10},{"$f":"NI191","v":-1.5435129863327105E-10},{"$f":"NJ191","v":-1.5435129863327105E-10},{"$f":"NK191","v":-1.5435129863327105E-10},{"$f":"NL191","v":-1.5435129863327105E-10},{"$f":"NM191","v":-1.5435129863327105E-10},{"$f":"NN191","v":-1.5435129863327105E-10},{"$f":"NO191","v":-1.5435129863327105E-10},{"$f":"NP191","v":-1.5435129863327105E-10},{"$f":"NQ191","v":-1.5435129863327105E-10},{"$f":"NR191","v":-1.5435129863327105E-10},{"$f":"NS191","v":-1.5435129863327105E-10},{"$f":"NT191","v":-1.5435129863327105E-10},{"$f":"NU191","v":-1.5435129863327105E-10},{"$f":"NV191","v":-1.5435129863327105E-10},{"$f":"NW191","v":-1.5435129863327105E-10},{"$f":"NX191","v":-1.5435129863327105E-10},{"$f":"NY191","v":-1.5435129863327105E-10},{"$f":"NZ191","v":-1.5435129863327105E-10},{"$f":"OA191","v":-1.5435129863327105E-10},{"$f":"OB191","v":-1.5435129863327105E-10},{"$f":"OC191","v":-1.5435129863327105E-10},{"$f":"OD191","v":-1.5435129863327105E-10},{"$f":"OE191","v":-1.5435129863327105E-10},{"$f":"OF191","v":-1.5435129863327105E-10},{"$f":"OG191","v":-1.5435129863327105E-10},{"$f":"OH191","v":-1.5435129863327105E-10},{"$f":"OI191","v":-1.5435129863327105E-10},{"$f":"OJ191","v":-1.5435129863327105E-10},{"$f":"OK191","v":-1.5435129863327105E-10},{"$f":"OL191","v":-1.5435129863327105E-10},{"$f":"OM191","v":-1.5435129863327105E-10},{"$f":"ON191","v":-1.5435129863327105E-10},{"$f":"OO191","v":-1.5435129863327105E-10},{"$f":"OP191","v":-1.5435129863327105E-10},{"$f":"OQ191","v":-1.5435129863327105E-10},{"$f":"OR191","v":-1.5435129863327105E-10},{"$f":"OS191","v":-1.5435129863327105E-10},{"$f":"OT191","v":-1.5435129863327105E-10},{"$f":"OU191","v":-1.5435129863327105E-10},{"$f":"OV191","v":-1.5435129863327105E-10},{"$f":"OW191","v":-1.5435129863327105E-10},{"$f":"OX191","v":-1.5435129863327105E-10},{"$f":"OY191","v":-1.5435129863327105E-10},{"$f":"OZ191","v":-1.5435129863327105E-10},{"$f":"PA191","v":-1.5435129863327105E-10},{"$f":"PB191","v":-1.5435129863327105E-10},{"$f":"PC191","v":-1.5435129863327105E-10},{"$f":"PD191","v":-1.5435129863327105E-10},{"$f":"PE191","v":-1.5435129863327105E-10},{"$f":"PF191","v":-1.5435129863327105E-10},{"$f":"PG191","v":-1.5435129863327105E-10},{"$f":"PH191","v":-1.5435129863327105E-10},{"$f":"PI191","v":-1.5435129863327105E-10},{"$f":"PJ191","v":-1.5435129863327105E-10},{"$f":"PK191","v":-1.5435129863327105E-10},{"$f":"PL191","v":-1.5435129863327105E-10},{"$f":"PM191","v":-1.5435129863327105E-10},{"$f":"PN191","v":-1.5435129863327105E-10},{"$f":"PO191","v":-1.5435129863327105E-10},{"$f":"PP191","v":-1.5435129863327105E-10},{"$f":"PQ191","v":-1.5435129863327105E-10},{"$f":"PR191","v":-1.5435129863327105E-10},{"$f":"PS191","v":-1.5435129863327105E-10},{"$f":"PT191","v":-1.5435129863327105E-10},{"$f":"PU191","v":-1.5435129863327105E-10},{"$f":"PV191","v":-1.5435129863327105E-10},{"$f":"PW191","v":-1.5435129863327105E-10},{"$f":"PX191","v":-1.5435129863327105E-10},{"$f":"PY191","v":-1.5435129863327105E-10},{"$f":"PZ191","v":-1.5435129863327105E-10},{"$f":"QA191","v":-1.5435129863327105E-10},{"$f":"QB191","v":-1.5435129863327105E-10},{"$f":"QC191","v":-1.5435129863327105E-10},{"$f":"QD191","v":-1.5435129863327105E-10},{"$f":"QE191","v":-1.5435129863327105E-10},{"$f":"QF191","v":-1.5435129863327105E-10},{"$f":"QG191","v":-1.5435129863327105E-10},{"$f":"QH191","v":-1.5435129863327105E-10},{"$f":"QI191","v":-1.5435129863327105E-10},{"$f":"QJ191","v":-1.5435129863327105E-10},{"$f":"QK191","v":-1.5435129863327105E-10},{"$f":"QL191","v":-1.5435129863327105E-10},{"$f":"QM191","v":-1.5435129863327105E-10},{"$f":"QN191","v":-1.5435129863327105E-10},{"$f":"QO191","v":-1.5435129863327105E-10},{"$f":"QP191","v":-1.5435129863327105E-10},{"$f":"QQ191","v":-1.5435129863327105E-10},{"$f":"QR191","v":-1.5435129863327105E-10},{"$f":"QS191","v":-1.5435129863327105E-10},{"$f":"QT191","v":-1.5435129863327105E-10},{"$f":"QU191","v":-1.5435129863327105E-10},{"$f":"QV191","v":-1.5435129863327105E-10},{"$f":"QW191","v":-1.5435129863327105E-10},{"$f":"QX191","v":-1.5435129863327105E-10},{"$f":"QY191","v":-1.5435129863327105E-10},{"$f":"QZ191","v":-1.5435129863327105E-10},{"$f":"RA191","v":-1.5435129863327105E-10},{"$f":"RB191","v":-1.5435129863327105E-10},{"$f":"RC191","v":-1.5435129863327105E-10},{"$f":"RD191","v":-1.5435129863327105E-10},{"$f":"RE191","v":-1.5435129863327105E-10},{"$f":"RF191","v":-1.5435129863327105E-10},{"$f":"RG191","v":-1.5435129863327105E-10},{"$f":"RH191","v":-1.5435129863327105E-10},{"$f":"RI191","v":-1.5435129863327105E-10},{"$f":"RJ191","v":-1.5435129863327105E-10},{"$f":"RK191","v":-1.5435129863327105E-10},{"$f":"RL191","v":-1.5435129863327105E-10},{"$f":"RM191","v":-1.5435129863327105E-10},{"$f":"RN191","v":-1.5435129863327105E-10},{"$f":"RO191","v":-1.5435129863327105E-10},{"$f":"RP191","v":-1.5435129863327105E-10},{"$f":"RQ191","v":-1.5435129863327105E-10},{"$f":"RR191","v":-1.5435129863327105E-10},{"$f":"RS191","v":-1.5435129863327105E-10},{"$f":"RT191","v":-1.5435129863327105E-10},{"$f":"RU191","v":-1.5435129863327105E-10},{"$f":"RV191","v":-1.5435129863327105E-10},{"$f":"RW191","v":-1.5435129863327105E-10},{"$f":"RX191","v":-1.5435129863327105E-10},{"$f":"RY191","v":-1.5435129863327105E-10},{"$f":"RZ191","v":-1.5435129863327105E-10},{"$f":"SA191","v":-1.5435129863327105E-10},{"$f":"SB191","v":-1.5435129863327105E-10}]
[null,null,null,"Less: Repayment",null,null,null,{"$f":"SUM(K190:XFD190)","v":18512.289745761136},"Lakhs",null,{"$f":"K140","v":0},-410.3826599220647,-365.87367394331386,-312.23661101783318,-248.34207415798005,-172.94183189143928,-84.657290205228037,18.033100262422749,136.80759693106233,273.51618133919146,430.1969510229676,609.09400946342976,812.67698697559263,1043.662336942409,1305.0365643099581,1600.0815568401188,1932.4022043531795,2305.9565071823608,2725.088392410521,3194.5634752802316,3719.6080235854456,3.8926373235881331E-12,4.2040483094751833E-12,4.5403721742331983E-12,4.9036019481718547E-12,5.2958901040256025E-12,5.7195613123476508E-12,6.1771262173354626E-12,6.6712963147222986E-12,7.2050000199000819E-12,7.7814000214920893E-12,8.4039120232114548E-12,9.0762249850683717E-12,9.8023229838738404E-12,1.0586508822583748E-11,1.1433429528390448E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU140","v":0},0,0,0,0,0,0,{"$f":"MB140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU140","v":0},0,0,0,0,0,0,{"$f":"NB140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Blance",null,null,null,null,"Lakhs",null,{"$f":"K188+K189-K190","v":18512.28974576098},{"$f":"L188+L189-L190","v":18922.672405683043},19288.546079626358,19600.782690644191,19849.124764802171,20022.06659669361,20106.723886898839,20088.690786636416,19951.883189705353,19678.367008366164,19248.170057343195,18639.076047879767,17826.399060904176,16782.736723961767,15477.700159651809,13877.61860281169,11945.21639845851,9639.2598912761496,6914.1714988656286,3719.6080235853969,-4.8657966544851661E-11,-5.2550603868439795E-11,-5.6754652177914977E-11,-6.1295024352148178E-11,-6.6198626300320029E-11,-7.1494516404345632E-11,-7.7214077716693276E-11,-8.3391203934028733E-11,-9.0062500248751026E-11,-9.7267500268651107E-11,-1.0504890029014319E-10,-1.1345281231335464E-10,-1.2252903729842301E-10,-1.3233136028229685E-10,-1.429178691048806E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"BX188+BX189-BX190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"EJ188+EJ189-EJ190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"FE188+FE189-FE190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"HE188+HE189-HE190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"JQ188+JQ189-JQ190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"KQ188+KQ189-KQ190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"LU188+LU189-LU190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"MB188+MB189-MB190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"MU188+MU189-MU190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"NB188+NB189-NB190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"NQ188+NQ189-NQ190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"QC188+QC189-QC190","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10]
[null,null,null,"Interest Expense (Post COD)",null,null,null,null,"Lakhs",null,{"$f":"K192*K188*K10","v":0},1480.9831796608785,1513.8137924546434,1543.0836863701086,1568.0626152515354,1587.9299811841738,1601.7653277354889,1608.5379109519072,1607.0952629309133,1596.1506551764282,1574.2693606692931,1539.8536045874557,1491.1260838303815,1426.1119248723342,1342.6189379169414,1238.2160127721447,1110.2094882249353,955.61731187668079,771.140791302092,553.13371990925032,297.56864188683176,-3.8926373235881331E-12,-4.2040483094751833E-12,-4.5403721742331983E-12,-4.9036019481718547E-12,-5.2958901040256025E-12,-5.7195613123476508E-12,-6.1771262173354626E-12,-6.6712963147222986E-12,-7.2050000199000819E-12,-7.7814000214920893E-12,-8.4039120232114548E-12,-9.0762249850683717E-12,-9.8023229838738404E-12,-1.0586508822583748E-11,-1.1433429528390448E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192*BW188*BW10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192*EI188*EI10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192*GU188*GU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192*JG188*JG10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192*LS188*LS10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192*OE188*OE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192*QQ188*QQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Less: Opening Balance",null,null,null,null,"Lakhs",null,{"$f":"K188","v":0},{"$f":"L188","v":18512.28974576098},18922.672405683043,19288.546079626358,19600.782690644191,19849.124764802171,20022.06659669361,20106.723886898839,20088.690786636416,19951.883189705353,19678.367008366164,19248.170057343195,18639.076047879767,17826.399060904176,16782.736723961767,15477.700159651809,13877.61860281169,11945.21639845851,9639.2598912761496,6914.1714988656286,3719.6080235853969,-4.8657966544851661E-11,-5.2550603868439795E-11,-5.6754652177914977E-11,-6.1295024352148178E-11,-6.6198626300320029E-11,-7.1494516404345632E-11,-7.7214077716693276E-11,-8.3391203934028733E-11,-9.0062500248751026E-11,-9.7267500268651107E-11,-1.0504890029014319E-10,-1.1345281231335464E-10,-1.2252903729842301E-10,-1.3233136028229685E-10,-1.429178691048806E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"BX188","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"EJ188","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"GV188","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"JH188","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"LT188","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"MB188","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"MU188","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"NB188","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"NQ188","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,{"$f":"QC188","v":-1.5435129863327105E-10},-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10,-1.5435129863327105E-10]
[null,null,null,"Uncommitted Debt During Construction",null,null,null,null,"Lakhs",null,{"$f":"(K198-K199)*K6","v":18512.28974576098},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW198-BW199)*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI198-EI199)*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU198-GU199)*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG198-JG199)*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS198-LS199)*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE198-OE199)*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ198-QQ199)*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fee  - To Computed Block",null,null,null,null,"Lakhs",null,{"$f":"K202*K200","v":55.536869237282943},{"$f":"L202*L200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202*BX200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202*EJ200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202*GV200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202*JH200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202*LT200","v":0},0,0,0,0,0,0,0,{"$f":"MB202*MB200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU202*MU200","v":0},0,0,0,0,0,0,{"$f":"NB202*NB200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ202*NQ200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC202*QC200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt IRR","% p.a.",{"$f":"XIRR(K205:LT205,K9:LT9)","v":8.0786970257759119E-2}]
[]
[null,null,null,"CFADS",null,null,null,null,"Lakhs",null,{"$f":"IF(K10,K116)","v":false},1284.7206236865763,1377.5281422135954,1477.0164904227304,1583.6646493122662,1697.9857791512813,1820.529645036313,1951.8852134571957,2092.6834318343708,2243.6002038187435,2405.3595740307128,2578.7371368610625,2764.5636849671687,2963.7291141776918,3177.1866026722792,3405.9570835347158,3651.1340310937376,3913.8885828708503,4195.4750204551356,4497.2366342273781,4820.6119985667328,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW10,BW116)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI10,EI116)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU10,GU116)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG10,JG116)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS10,LS116)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE10,OE116)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ10,QQ116)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Solver"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K217:XFD217)","v":55.536869237282943},"Lakhs",null,{"$f":"K203","v":55.536869237282943},{"$f":"L203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT203","v":0},0,0,0,0,0,0,0,{"$f":"MB203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU203","v":0},0,0,0,0,0,0,{"$f":"NB203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes",null,null,null,{"$f":"SUM(K218:XFD218)","v":33279.724905114657},"Lakhs",null,{"$f":"K170","v":0},{"$f":"L170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77.264770457022678,726.02572857953191,870.76083916997527,1031.7854214999718,1124.6188626756896,1224.0949784616612,1330.6866963756959,1444.9004150477806,1827.2783564225992,1958.4010818569604,2098.8901834123426,2249.4111624116654,2410.6765081496778,2583.4489905215155,2768.5451812674014,2966.8392195271686,3179.2668384600929,3406.8296708179068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170","v":0},0,0,0,0,0,0,0,{"$f":"MB170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU170","v":0},0,0,0,0,0,0,{"$f":"NB170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RN170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC",null,null,null,{"$f":"SUM(K222:XFD222)","v":0},"Lakhs",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-front Fees",null,null,null,{"$f":"SUM(K223:XFD223)","v":92.561448728804905},"Lakhs",null,92.561448728804905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Fixed",null,null,null,{"$f":"SUM(K226:XFD226)","v":7978.2360302334164},"Lakhs","Fixed1",{"$f":"SUM(K222:K225)","v":148.09831796608785},{"$f":"SUM(L222:L225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77.264770457022678,726.02572857953191,870.76083916997527,1031.7854214999718,1124.6188626756896,1224.0949784616612,1330.6866963756959,1444.9004150477806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX222:BX225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ222:EJ225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV222:GV225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH222:JH225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT222:LT225)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(MB222:MB225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(MU222:MU225)","v":0},0,0,0,0,0,0,{"$f":"SUM(NB222:NB225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NQ222:NQ225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QC222:QC225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Up-front Fees",null,null,null,{"$f":"SUM(K232:XFD232)","v":0},null,null,{"$f":"(IF(ISNUMBER('UDF 3 Output'!G9),'UDF 3 Output'!G9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!H9),'UDF 3 Output'!H9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!I9),'UDF 3 Output'!I9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!J9),'UDF 3 Output'!J9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!K9),'UDF 3 Output'!K9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!L9),'UDF 3 Output'!L9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!M9),'UDF 3 Output'!M9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!N9),'UDF 3 Output'!N9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!O9),'UDF 3 Output'!O9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!P9),'UDF 3 Output'!P9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!Q9),'UDF 3 Output'!Q9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!R9),'UDF 3 Output'!R9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!S9),'UDF 3 Output'!S9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!T9),'UDF 3 Output'!T9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!U9),'UDF 3 Output'!U9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!V9),'UDF 3 Output'!V9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!W9),'UDF 3 Output'!W9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!X9),'UDF 3 Output'!X9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!Y9),'UDF 3 Output'!Y9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!Z9),'UDF 3 Output'!Z9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AA9),'UDF 3 Output'!AA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AB9),'UDF 3 Output'!AB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AC9),'UDF 3 Output'!AC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AD9),'UDF 3 Output'!AD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AE9),'UDF 3 Output'!AE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AF9),'UDF 3 Output'!AF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AG9),'UDF 3 Output'!AG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AH9),'UDF 3 Output'!AH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AI9),'UDF 3 Output'!AI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AJ9),'UDF 3 Output'!AJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AK9),'UDF 3 Output'!AK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AL9),'UDF 3 Output'!AL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AM9),'UDF 3 Output'!AM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AN9),'UDF 3 Output'!AN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AO9),'UDF 3 Output'!AO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AP9),'UDF 3 Output'!AP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AQ9),'UDF 3 Output'!AQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AR9),'UDF 3 Output'!AR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AS9),'UDF 3 Output'!AS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AT9),'UDF 3 Output'!AT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AU9),'UDF 3 Output'!AU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AV9),'UDF 3 Output'!AV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AW9),'UDF 3 Output'!AW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AX9),'UDF 3 Output'!AX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AY9),'UDF 3 Output'!AY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!AZ9),'UDF 3 Output'!AZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BA9),'UDF 3 Output'!BA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BB9),'UDF 3 Output'!BB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BC9),'UDF 3 Output'!BC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BD9),'UDF 3 Output'!BD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BE9),'UDF 3 Output'!BE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BF9),'UDF 3 Output'!BF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BG9),'UDF 3 Output'!BG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BH9),'UDF 3 Output'!BH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BI9),'UDF 3 Output'!BI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BJ9),'UDF 3 Output'!BJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BK9),'UDF 3 Output'!BK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BL9),'UDF 3 Output'!BL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BM9),'UDF 3 Output'!BM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BN9),'UDF 3 Output'!BN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BO9),'UDF 3 Output'!BO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BP9),'UDF 3 Output'!BP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BQ9),'UDF 3 Output'!BQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BR9),'UDF 3 Output'!BR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BS9),'UDF 3 Output'!BS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BT9),'UDF 3 Output'!BT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BU9),'UDF 3 Output'!BU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BV9),'UDF 3 Output'!BV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BW9),'UDF 3 Output'!BW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BX9),'UDF 3 Output'!BX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BY9),'UDF 3 Output'!BY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!BZ9),'UDF 3 Output'!BZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CA9),'UDF 3 Output'!CA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CB9),'UDF 3 Output'!CB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CC9),'UDF 3 Output'!CC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CD9),'UDF 3 Output'!CD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CE9),'UDF 3 Output'!CE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CF9),'UDF 3 Output'!CF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CG9),'UDF 3 Output'!CG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CH9),'UDF 3 Output'!CH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CI9),'UDF 3 Output'!CI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CJ9),'UDF 3 Output'!CJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CK9),'UDF 3 Output'!CK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CL9),'UDF 3 Output'!CL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CM9),'UDF 3 Output'!CM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CN9),'UDF 3 Output'!CN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CO9),'UDF 3 Output'!CO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CP9),'UDF 3 Output'!CP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CQ9),'UDF 3 Output'!CQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CR9),'UDF 3 Output'!CR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CS9),'UDF 3 Output'!CS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CT9),'UDF 3 Output'!CT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CU9),'UDF 3 Output'!CU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CV9),'UDF 3 Output'!CV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CW9),'UDF 3 Output'!CW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CX9),'UDF 3 Output'!CX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CY9),'UDF 3 Output'!CY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!CZ9),'UDF 3 Output'!CZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DA9),'UDF 3 Output'!DA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DB9),'UDF 3 Output'!DB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DC9),'UDF 3 Output'!DC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DD9),'UDF 3 Output'!DD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DE9),'UDF 3 Output'!DE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DF9),'UDF 3 Output'!DF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DG9),'UDF 3 Output'!DG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DH9),'UDF 3 Output'!DH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DI9),'UDF 3 Output'!DI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DJ9),'UDF 3 Output'!DJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DK9),'UDF 3 Output'!DK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DL9),'UDF 3 Output'!DL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DM9),'UDF 3 Output'!DM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DN9),'UDF 3 Output'!DN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DO9),'UDF 3 Output'!DO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DP9),'UDF 3 Output'!DP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DQ9),'UDF 3 Output'!DQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DR9),'UDF 3 Output'!DR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DS9),'UDF 3 Output'!DS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DT9),'UDF 3 Output'!DT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DU9),'UDF 3 Output'!DU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DV9),'UDF 3 Output'!DV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DW9),'UDF 3 Output'!DW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DX9),'UDF 3 Output'!DX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DY9),'UDF 3 Output'!DY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!DZ9),'UDF 3 Output'!DZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EA9),'UDF 3 Output'!EA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EB9),'UDF 3 Output'!EB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EC9),'UDF 3 Output'!EC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!ED9),'UDF 3 Output'!ED9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EE9),'UDF 3 Output'!EE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EF9),'UDF 3 Output'!EF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EG9),'UDF 3 Output'!EG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EH9),'UDF 3 Output'!EH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EI9),'UDF 3 Output'!EI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EJ9),'UDF 3 Output'!EJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EK9),'UDF 3 Output'!EK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EL9),'UDF 3 Output'!EL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EM9),'UDF 3 Output'!EM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EN9),'UDF 3 Output'!EN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EO9),'UDF 3 Output'!EO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EP9),'UDF 3 Output'!EP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EQ9),'UDF 3 Output'!EQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!ER9),'UDF 3 Output'!ER9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!ES9),'UDF 3 Output'!ES9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!ET9),'UDF 3 Output'!ET9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EU9),'UDF 3 Output'!EU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EV9),'UDF 3 Output'!EV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EW9),'UDF 3 Output'!EW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EX9),'UDF 3 Output'!EX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EY9),'UDF 3 Output'!EY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!EZ9),'UDF 3 Output'!EZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FA9),'UDF 3 Output'!FA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FB9),'UDF 3 Output'!FB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FC9),'UDF 3 Output'!FC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FD9),'UDF 3 Output'!FD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FE9),'UDF 3 Output'!FE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FF9),'UDF 3 Output'!FF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FG9),'UDF 3 Output'!FG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FH9),'UDF 3 Output'!FH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FI9),'UDF 3 Output'!FI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FJ9),'UDF 3 Output'!FJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FK9),'UDF 3 Output'!FK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FL9),'UDF 3 Output'!FL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FM9),'UDF 3 Output'!FM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FN9),'UDF 3 Output'!FN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FO9),'UDF 3 Output'!FO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FP9),'UDF 3 Output'!FP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FQ9),'UDF 3 Output'!FQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FR9),'UDF 3 Output'!FR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FS9),'UDF 3 Output'!FS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FT9),'UDF 3 Output'!FT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FU9),'UDF 3 Output'!FU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FV9),'UDF 3 Output'!FV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FW9),'UDF 3 Output'!FW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FX9),'UDF 3 Output'!FX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FY9),'UDF 3 Output'!FY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!FZ9),'UDF 3 Output'!FZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GA9),'UDF 3 Output'!GA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GB9),'UDF 3 Output'!GB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GC9),'UDF 3 Output'!GC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GD9),'UDF 3 Output'!GD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GE9),'UDF 3 Output'!GE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GF9),'UDF 3 Output'!GF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GG9),'UDF 3 Output'!GG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GH9),'UDF 3 Output'!GH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GI9),'UDF 3 Output'!GI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GJ9),'UDF 3 Output'!GJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GK9),'UDF 3 Output'!GK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GL9),'UDF 3 Output'!GL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GM9),'UDF 3 Output'!GM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GN9),'UDF 3 Output'!GN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GO9),'UDF 3 Output'!GO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GP9),'UDF 3 Output'!GP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GQ9),'UDF 3 Output'!GQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GR9),'UDF 3 Output'!GR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GS9),'UDF 3 Output'!GS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GT9),'UDF 3 Output'!GT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GU9),'UDF 3 Output'!GU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GV9),'UDF 3 Output'!GV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GW9),'UDF 3 Output'!GW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GX9),'UDF 3 Output'!GX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GY9),'UDF 3 Output'!GY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!GZ9),'UDF 3 Output'!GZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HA9),'UDF 3 Output'!HA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HB9),'UDF 3 Output'!HB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HC9),'UDF 3 Output'!HC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HD9),'UDF 3 Output'!HD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HE9),'UDF 3 Output'!HE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HF9),'UDF 3 Output'!HF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HG9),'UDF 3 Output'!HG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HH9),'UDF 3 Output'!HH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HI9),'UDF 3 Output'!HI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HJ9),'UDF 3 Output'!HJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HK9),'UDF 3 Output'!HK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HL9),'UDF 3 Output'!HL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HM9),'UDF 3 Output'!HM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HN9),'UDF 3 Output'!HN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HO9),'UDF 3 Output'!HO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HP9),'UDF 3 Output'!HP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HQ9),'UDF 3 Output'!HQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HR9),'UDF 3 Output'!HR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HS9),'UDF 3 Output'!HS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HT9),'UDF 3 Output'!HT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HU9),'UDF 3 Output'!HU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HV9),'UDF 3 Output'!HV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HW9),'UDF 3 Output'!HW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HX9),'UDF 3 Output'!HX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HY9),'UDF 3 Output'!HY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!HZ9),'UDF 3 Output'!HZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IA9),'UDF 3 Output'!IA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IB9),'UDF 3 Output'!IB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IC9),'UDF 3 Output'!IC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!ID9),'UDF 3 Output'!ID9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IE9),'UDF 3 Output'!IE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IF9),'UDF 3 Output'!IF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IG9),'UDF 3 Output'!IG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IH9),'UDF 3 Output'!IH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!II9),'UDF 3 Output'!II9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IJ9),'UDF 3 Output'!IJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IK9),'UDF 3 Output'!IK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IL9),'UDF 3 Output'!IL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IM9),'UDF 3 Output'!IM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IN9),'UDF 3 Output'!IN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IO9),'UDF 3 Output'!IO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IP9),'UDF 3 Output'!IP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IQ9),'UDF 3 Output'!IQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IR9),'UDF 3 Output'!IR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IS9),'UDF 3 Output'!IS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IT9),'UDF 3 Output'!IT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IU9),'UDF 3 Output'!IU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IV9),'UDF 3 Output'!IV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IW9),'UDF 3 Output'!IW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IX9),'UDF 3 Output'!IX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IY9),'UDF 3 Output'!IY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!IZ9),'UDF 3 Output'!IZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JA9),'UDF 3 Output'!JA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JB9),'UDF 3 Output'!JB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JC9),'UDF 3 Output'!JC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JD9),'UDF 3 Output'!JD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JE9),'UDF 3 Output'!JE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JF9),'UDF 3 Output'!JF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JG9),'UDF 3 Output'!JG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JH9),'UDF 3 Output'!JH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JI9),'UDF 3 Output'!JI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JJ9),'UDF 3 Output'!JJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JK9),'UDF 3 Output'!JK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JL9),'UDF 3 Output'!JL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JM9),'UDF 3 Output'!JM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JN9),'UDF 3 Output'!JN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JO9),'UDF 3 Output'!JO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JP9),'UDF 3 Output'!JP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JQ9),'UDF 3 Output'!JQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JR9),'UDF 3 Output'!JR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JS9),'UDF 3 Output'!JS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JT9),'UDF 3 Output'!JT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JU9),'UDF 3 Output'!JU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JV9),'UDF 3 Output'!JV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JW9),'UDF 3 Output'!JW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JX9),'UDF 3 Output'!JX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JY9),'UDF 3 Output'!JY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!JZ9),'UDF 3 Output'!JZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KA9),'UDF 3 Output'!KA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KB9),'UDF 3 Output'!KB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KC9),'UDF 3 Output'!KC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KD9),'UDF 3 Output'!KD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KE9),'UDF 3 Output'!KE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KF9),'UDF 3 Output'!KF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KG9),'UDF 3 Output'!KG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KH9),'UDF 3 Output'!KH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KI9),'UDF 3 Output'!KI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KJ9),'UDF 3 Output'!KJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KK9),'UDF 3 Output'!KK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KL9),'UDF 3 Output'!KL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KM9),'UDF 3 Output'!KM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KN9),'UDF 3 Output'!KN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KO9),'UDF 3 Output'!KO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KP9),'UDF 3 Output'!KP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KQ9),'UDF 3 Output'!KQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KR9),'UDF 3 Output'!KR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KS9),'UDF 3 Output'!KS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KT9),'UDF 3 Output'!KT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KU9),'UDF 3 Output'!KU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KV9),'UDF 3 Output'!KV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KW9),'UDF 3 Output'!KW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KX9),'UDF 3 Output'!KX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KY9),'UDF 3 Output'!KY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!KZ9),'UDF 3 Output'!KZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LA9),'UDF 3 Output'!LA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LB9),'UDF 3 Output'!LB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LC9),'UDF 3 Output'!LC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LD9),'UDF 3 Output'!LD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LE9),'UDF 3 Output'!LE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LF9),'UDF 3 Output'!LF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LG9),'UDF 3 Output'!LG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LH9),'UDF 3 Output'!LH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LI9),'UDF 3 Output'!LI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LJ9),'UDF 3 Output'!LJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LK9),'UDF 3 Output'!LK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LL9),'UDF 3 Output'!LL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LM9),'UDF 3 Output'!LM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LN9),'UDF 3 Output'!LN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LO9),'UDF 3 Output'!LO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LP9),'UDF 3 Output'!LP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LQ9),'UDF 3 Output'!LQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LR9),'UDF 3 Output'!LR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LS9),'UDF 3 Output'!LS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LT9),'UDF 3 Output'!LT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LU9),'UDF 3 Output'!LU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LV9),'UDF 3 Output'!LV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LW9),'UDF 3 Output'!LW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LX9),'UDF 3 Output'!LX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LY9),'UDF 3 Output'!LY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!LZ9),'UDF 3 Output'!LZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MA9),'UDF 3 Output'!MA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MB9),'UDF 3 Output'!MB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MC9),'UDF 3 Output'!MC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MD9),'UDF 3 Output'!MD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!ME9),'UDF 3 Output'!ME9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MF9),'UDF 3 Output'!MF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MG9),'UDF 3 Output'!MG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MH9),'UDF 3 Output'!MH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MI9),'UDF 3 Output'!MI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MJ9),'UDF 3 Output'!MJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MK9),'UDF 3 Output'!MK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!ML9),'UDF 3 Output'!ML9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MM9),'UDF 3 Output'!MM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MN9),'UDF 3 Output'!MN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MO9),'UDF 3 Output'!MO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MP9),'UDF 3 Output'!MP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MQ9),'UDF 3 Output'!MQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MR9),'UDF 3 Output'!MR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MS9),'UDF 3 Output'!MS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MT9),'UDF 3 Output'!MT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MU9),'UDF 3 Output'!MU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MV9),'UDF 3 Output'!MV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MW9),'UDF 3 Output'!MW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MX9),'UDF 3 Output'!MX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MY9),'UDF 3 Output'!MY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!MZ9),'UDF 3 Output'!MZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NA9),'UDF 3 Output'!NA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NB9),'UDF 3 Output'!NB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NC9),'UDF 3 Output'!NC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!ND9),'UDF 3 Output'!ND9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NE9),'UDF 3 Output'!NE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NF9),'UDF 3 Output'!NF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NG9),'UDF 3 Output'!NG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NH9),'UDF 3 Output'!NH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NI9),'UDF 3 Output'!NI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NJ9),'UDF 3 Output'!NJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NK9),'UDF 3 Output'!NK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NL9),'UDF 3 Output'!NL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NM9),'UDF 3 Output'!NM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NN9),'UDF 3 Output'!NN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NO9),'UDF 3 Output'!NO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NP9),'UDF 3 Output'!NP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NQ9),'UDF 3 Output'!NQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NR9),'UDF 3 Output'!NR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NS9),'UDF 3 Output'!NS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NT9),'UDF 3 Output'!NT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NU9),'UDF 3 Output'!NU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NV9),'UDF 3 Output'!NV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NW9),'UDF 3 Output'!NW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NX9),'UDF 3 Output'!NX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NY9),'UDF 3 Output'!NY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!NZ9),'UDF 3 Output'!NZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OA9),'UDF 3 Output'!OA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OB9),'UDF 3 Output'!OB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OC9),'UDF 3 Output'!OC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OD9),'UDF 3 Output'!OD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OE9),'UDF 3 Output'!OE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OF9),'UDF 3 Output'!OF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OG9),'UDF 3 Output'!OG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OH9),'UDF 3 Output'!OH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OI9),'UDF 3 Output'!OI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OJ9),'UDF 3 Output'!OJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OK9),'UDF 3 Output'!OK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OL9),'UDF 3 Output'!OL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OM9),'UDF 3 Output'!OM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!ON9),'UDF 3 Output'!ON9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OO9),'UDF 3 Output'!OO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OP9),'UDF 3 Output'!OP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OQ9),'UDF 3 Output'!OQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OR9),'UDF 3 Output'!OR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OS9),'UDF 3 Output'!OS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OT9),'UDF 3 Output'!OT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OU9),'UDF 3 Output'!OU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OV9),'UDF 3 Output'!OV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OW9),'UDF 3 Output'!OW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OX9),'UDF 3 Output'!OX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OY9),'UDF 3 Output'!OY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!OZ9),'UDF 3 Output'!OZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PA9),'UDF 3 Output'!PA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PB9),'UDF 3 Output'!PB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PC9),'UDF 3 Output'!PC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PD9),'UDF 3 Output'!PD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PE9),'UDF 3 Output'!PE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PF9),'UDF 3 Output'!PF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PG9),'UDF 3 Output'!PG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PH9),'UDF 3 Output'!PH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PI9),'UDF 3 Output'!PI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PJ9),'UDF 3 Output'!PJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PK9),'UDF 3 Output'!PK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PL9),'UDF 3 Output'!PL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PM9),'UDF 3 Output'!PM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PN9),'UDF 3 Output'!PN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PO9),'UDF 3 Output'!PO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PP9),'UDF 3 Output'!PP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PQ9),'UDF 3 Output'!PQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PR9),'UDF 3 Output'!PR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PS9),'UDF 3 Output'!PS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PT9),'UDF 3 Output'!PT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PU9),'UDF 3 Output'!PU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PV9),'UDF 3 Output'!PV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PW9),'UDF 3 Output'!PW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PX9),'UDF 3 Output'!PX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PY9),'UDF 3 Output'!PY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!PZ9),'UDF 3 Output'!PZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QA9),'UDF 3 Output'!QA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QB9),'UDF 3 Output'!QB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QC9),'UDF 3 Output'!QC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QD9),'UDF 3 Output'!QD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QE9),'UDF 3 Output'!QE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QF9),'UDF 3 Output'!QF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QG9),'UDF 3 Output'!QG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QH9),'UDF 3 Output'!QH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QI9),'UDF 3 Output'!QI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QJ9),'UDF 3 Output'!QJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QK9),'UDF 3 Output'!QK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QL9),'UDF 3 Output'!QL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QM9),'UDF 3 Output'!QM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QN9),'UDF 3 Output'!QN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QO9),'UDF 3 Output'!QO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QP9),'UDF 3 Output'!QP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QQ9),'UDF 3 Output'!QQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QR9),'UDF 3 Output'!QR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QS9),'UDF 3 Output'!QS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QT9),'UDF 3 Output'!QT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QU9),'UDF 3 Output'!QU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QV9),'UDF 3 Output'!QV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QW9),'UDF 3 Output'!QW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QX9),'UDF 3 Output'!QX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QY9),'UDF 3 Output'!QY9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!QZ9),'UDF 3 Output'!QZ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RA9),'UDF 3 Output'!RA9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RB9),'UDF 3 Output'!RB9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RC9),'UDF 3 Output'!RC9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RD9),'UDF 3 Output'!RD9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RE9),'UDF 3 Output'!RE9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RF9),'UDF 3 Output'!RF9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RG9),'UDF 3 Output'!RG9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RH9),'UDF 3 Output'!RH9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RI9),'UDF 3 Output'!RI9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RJ9),'UDF 3 Output'!RJ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RK9),'UDF 3 Output'!RK9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RL9),'UDF 3 Output'!RL9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RM9),'UDF 3 Output'!RM9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RN9),'UDF 3 Output'!RN9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RO9),'UDF 3 Output'!RO9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RP9),'UDF 3 Output'!RP9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RQ9),'UDF 3 Output'!RQ9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RR9),'UDF 3 Output'!RR9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RS9),'UDF 3 Output'!RS9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RT9),'UDF 3 Output'!RT9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RU9),'UDF 3 Output'!RU9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RV9),'UDF 3 Output'!RV9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RW9),'UDF 3 Output'!RW9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RX9),'UDF 3 Output'!RX9))*1","v":0},{"$f":"(IF(ISNUMBER('UDF 3 Output'!RY9),'UDF 3 Output'!RY9))*1","v":0}]
[null,null,null,"Total UDF",null,null,null,{"$f":"SUM(K235:XFD235)","v":0},null,null,{"$f":"SUM(K231:K234)","v":0},{"$f":"SUM(L231:L234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX231:BX234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ231:EJ234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV231:GV234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH231:JH234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT231:LT234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF231:OF234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR231:QR234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Taxes with P50"]
[null,null,null,"EBITDA",null,null,null,217774.95370007737,"Lakhs",null,{"$f":"K242-K243","v":0},{"$f":"L242-L243","v":1495.6370529599508},1604.1789371107636,1720.5754346192271,1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX242-BX243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ242-EJ243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242-GV243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242-JH243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242-LT243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242-OF243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR242-QR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Depreciation with IDC and Fees",null,null,null,26000,"Lakhs",null,{"$f":"K158+K159","v":0},{"$f":"L158+L159","v":1040},1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX158+BX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ158+EJ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV158+GV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH158+JH159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT158+LT159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158+OF159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158+QR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,26407.288289564316,"Lakhs",null,{"$f":"K194","v":0},{"$f":"L194","v":1480.9831796608785},1513.8137924546434,1543.0836863701086,1568.0626152515354,1587.9299811841738,1601.7653277354889,1608.5379109519072,1607.0952629309133,1596.1506551764282,1574.2693606692931,1539.8536045874557,1491.1260838303815,1426.1119248723342,1342.6189379169414,1238.2160127721447,1110.2094882249353,955.61731187668079,771.140791302092,553.13371990925032,297.56864188683176,-3.8926373235881331E-12,-4.2040483094751833E-12,-4.5403721742331983E-12,-4.9036019481718547E-12,-5.2958901040256025E-12,-5.7195613123476508E-12,-6.1771262173354626E-12,-6.6712963147222986E-12,-7.2050000199000819E-12,-7.7814000214920893E-12,-8.4039120232114548E-12,-9.0762249850683717E-12,-9.8023229838738404E-12,-1.0586508822583748E-11,-1.1433429528390448E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening NOL",null,null,null,52995.545147696794,"Lakhs",null,{"$f":"J253","v":0},{"$f":"K253","v":0},1025.3461267009277,1974.9809820448074,2837.489233795689,3600.1587583014025,4248.8495771697962,4767.850374320401,5139.7214638046171,5345.1229789330828,5362.6269447514715,5168.511778029525,4736.5376308746963,4037.7008549865468,3039.9657124933747,1707.971295242412,2.7114362480422187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing NOL",null,null,null,52995.545147696794,"Lakhs",null,{"$f":"K250+K251-K252","v":0},{"$f":"L250+L251-L252","v":1025.3461267009277},1974.9809820448074,2837.489233795689,3600.1587583014025,4248.8495771697962,4767.850374320401,5139.7214638046171,5345.1229789330828,5362.6269447514715,5168.511778029525,4736.5376308746963,4037.7008549865468,3039.9657124933747,1707.971295242412,2.7114362480422187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX250+BX251-BX252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ250+EJ251-EJ252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV250+GV251-GV252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH250+JH251-JH252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT250+LT251-LT252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF250+OF251-OF252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR250+QR251-QR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash Flow After COD"]
[null,null,null,"Revenues - P50",null,null,null,{"$f":"SUM(K259:XFD259)","v":314548.07064620766},"Lakhs",null,{"$f":"K49","v":0},2057.2370529599507,2210.7069371107636,2375.6256746192271,2552.8473499458223,2743.2897622517808,2947.9391785157645,3167.8554412330413,3404.1774571490268,3658.1290954523447,3931.0255259730893,4224.2800302106825,4539.4113204644009,4878.0514049710455,5241.9540397818864,5633.003811149616,6053.225895461379,6504.7965472627984,6990.0543696886043,7511.5124256673762,8071.8712526221634,8674.0328480677781,9321.1156985336384,10016.470929644249,10763.699660995713,11566.671655705995,12429.545361221664,13356.789445168804,14353.205937778399,15423.955100736668,16574.582151251627,17811.045979734998,19139.750009823238,20567.575360556053,22101.91648245354,23750.719452044574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes",null,null,null,41341.916352628272,"Lakhs",null,{"$f":"K256","v":0},{"$f":"L256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,529.70369911366288,646.29246172241687,775.24585970258659,918.55353875396668,1077.6512239834228,1254.1098290205025,1363.5286709972522,1480.8274584840121,1606.5714194077143,1741.3661384179875,2145.8604227562237,2300.7493703390733,2466.7776542152214,2644.7430385364387,2835.5001422333598,3039.964467707839,3259.1167130518256,3494.0073875827106,3745.7617518525785,4015.5851047494716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,44919.578035325438,"Lakhs",null,{"$f":"K194+K190","v":0},1070.6005197388138,1147.9401185113295,1230.8470753522754,1319.7205410935553,1414.9881492927345,1517.1080375302608,1626.5710112143299,1743.9028598619757,1869.6668365156197,2004.4663116922607,2148.9476140508855,2303.8030708059741,2469.7742618147431,2647.6555022268994,2838.2975696122635,3042.6116925781148,3261.5738190590419,3496.2291837126131,3747.697195189482,4017.1766654722774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW194+BW190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI194+EI190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU194+GU190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG194+JG190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS194+LS190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE194+OE190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ194+QQ190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"NPV at the Target IRR","Lakhs",{"$f":"IF(G269,NPV(F270,K266:SC266),XNPV(F270,K266:SC266,K9:SC9))","v":3384.6140614967126},"EQ NPV+G211"]
[null,null,null,"Apply Equity NPV in Goal Seek","Flag",{"$f":"'Input C'!F52","v":true},"Apply Equity IRR"]
[]
[null,"Financial Statements"]
[null,null,null,"Expenses",null,null,null,96773.116946130307,"Lakhs",null,{"$f":"K260","v":0},{"$f":"L260","v":561.6},606.52800000000002,655.05024000000003,707.45425920000014,764.05059993600014,825.17464793088038,891.18861976535072,962.48370934657896,1039.4824060943054,1122.6409985818498,1212.4522784683977,1309.4484607458699,1414.2043376055394,1527.3406846139826,1649.5279393831017,1781.49017453375,1924.0093884964494,2077.9301395761659,2244.1645507422591,2423.6977148016404,2617.5935319857717,2827.0010145446336,3053.1610957082048,3297.413983364861,3561.2071020340509,3846.1036701967755,4153.7919638125177,4486.0953209175195,4844.9829465909206,5232.5815823181947,5651.1881089036506,6103.2831576159433,6591.5458102252196,7118.8694750432378,7688.3790330466973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU260","v":0},0,0,0,0,0,0,{"$f":"MB260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU260","v":0},0,0,0,0,0,0,{"$f":"NB260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBITDA",null,null,null,217774.95370007737,"Lakhs",null,{"$f":"K279-K280","v":0},{"$f":"L279-L280","v":1495.6370529599508},1604.1789371107636,1720.5754346192271,1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX279-BX280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ279-EJ280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE279-FE280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE279-HE280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ279-JQ280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ279-KQ280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU279-LU280","v":0},0,0,0,0,0,0,{"$f":"MB279-MB280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU279-MU280","v":0},0,0,0,0,0,0,{"$f":"NB279-NB280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ279-NQ280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC279-QC280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,191774.95370007737,"Lakhs",null,{"$f":"K281-K282","v":0},{"$f":"L281-L282","v":455.63705295995078},564.17893711076363,680.57543461922705,805.39309074582206,939.2391623157805,1082.7645305848841,1236.6668214676906,1401.6937478024479,1578.6466893580391,1768.3845273912393,1971.8277517422848,2189.962859718531,2423.8470673655061,2674.613355167904,2943.4758717665145,3231.7357209276288,3540.7871587663485,3872.1242301124385,4227.3478749251171,4608.1735378205231,5016.4393160820064,5454.1146839890043,5923.309833936044,6426.2856776308527,6965.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX281-BX282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ281-EJ282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE281-FE282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE281-HE282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ281-JQ282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ281-KQ282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU281-LU282","v":0},0,0,0,0,0,0,{"$f":"MB281-MB282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU281-MU282","v":0},0,0,0,0,0,0,{"$f":"NB281-NB282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ281-NQ282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC281-QC282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes Paid",null,null,null,41341.916352628272,"Lakhs",null,{"$f":"K262","v":0},{"$f":"L262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,529.70369911366288,646.29246172241687,775.24585970258659,918.55353875396668,1077.6512239834228,1254.1098290205025,1363.5286709972522,1480.8274584840121,1606.5714194077143,1741.3661384179875,2145.8604227562237,2300.7493703390733,2466.7776542152214,2644.7430385364387,2835.5001422333598,3039.964467707839,3259.1167130518256,3494.0073875827106,3745.7617518525785,4015.5851047494716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU262","v":0},0,0,0,0,0,0,{"$f":"MB262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU262","v":0},0,0,0,0,0,0,{"$f":"NB262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow Statement"]
[null,null,"Cash from Operations"]
[]
[null,null,null,"Cash from Investing"]
[null,null,null,"Up-front Fees",null,null,null,0,"Lakhs",null,{"$f":"-K177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LS177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OE177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QQ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,0,"Lakhs",null,{"$f":"-K178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JG178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LS178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OE178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QQ178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Dividends Paid",null,null,null,{"$f":"SUM(K304:XFD304)","v":-131513.45931212365},"Lakhs",null,{"$f":"-K264","v":0},{"$f":"-L264","v":-425.03653322113701},-456.23881859943413,-489.72835926695166,-525.67254965226675,-564.25101302304597,-605.6564930546233,-650.0958102533607,-697.7908879404722,-748.9798528424194,-803.91821569897866,-862.88013769139934,-926.15978891255691,-994.07280555076295,-1066.9578529410046,-1145.178302154251,-699.42032923585111,-672.92087798488956,-640.64918669723829,-601.09714098166842,-553.34564836482286,-4802.3294870615036,-5130.5860129917519,-5482.4823754520321,-5859.7142582231381,-6264.0984152539568,-6437.5812682686656,-6902.2481110172139,-7400.3329626456571,-7934.2291156093088,-8506.5004267000731,-9119.8934031235076,-9777.3501391554673,-10482.022162748122,-11237.285255557725,-12046.755314248403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BX264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EJ264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GV264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JH264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LT264","v":0},0,0,0,0,0,0,0,{"$f":"-MB264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MU264","v":0},0,0,0,0,0,0,{"$f":"-NB264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-NQ264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QC264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Cash from Financing",null,null,null,{"$f":"SUM(K307:XFD307)","v":-150433.03734744911},null,null,{"$f":"SUM(K303:K306)","v":26000},{"$f":"SUM(L303:L306)","v":-1495.6370529599508},-1604.1789371107636,-1720.5754346192271,-1845.3930907458221,-1979.2391623157805,-2122.7645305848841,-2276.6668214676906,-2441.6937478024479,-2618.6466893580391,-2808.3845273912393,-3011.8277517422848,-3229.962859718531,-3463.8470673655061,-3714.613355167904,-3983.4758717665145,-3742.0320218139659,-3934.4946970439314,-4136.8783704098514,-4348.7943361711505,-4570.5223138371002,-4802.3294870615036,-5130.5860129917519,-5482.4823754520321,-5859.7142582231381,-6264.0984152539568,-6437.5812682686656,-6902.2481110172139,-7400.3329626456571,-7934.2291156093088,-8506.5004267000731,-9119.8934031235076,-9777.3501391554673,-10482.022162748122,-11237.285255557725,-12046.755314248403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX303:BX306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ303:EJ306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV303:GV306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH303:JH306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT303:LT306)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(MB303:MB306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(MU303:MU306)","v":0},0,0,0,0,0,0,{"$f":"SUM(NB303:NB306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NQ303:NQ306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QC303:QC306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Assets"]
[null,null,null,"Plant",null,null,null,null,"Lakhs",null,{"$f":"J313-K296","v":26000},{"$f":"K313-L296","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,{"$f":"BW313-BX296","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,{"$f":"EI313-EJ296","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000,{"$f":"FD313-FE296","v":26000},{"$f":"FE313-FF296","v":26000},{"$f":"FF313-FG296","v":26000},{"$f":"FG313-FH296","v":26000},{"$f":"FH313-FI296","v":26000},{"$f":"FI313-FJ296","v":26000},{"$f":"FJ313-FK296","v":26000},{"$f":"FK313-FL296","v":26000},{"$f":"FL313-FM296","v":26000},{"$f":"FM313-FN296","v":26000},{"$f":"FN313-FO296","v":26000},{"$f":"FO313-FP296","v":26000},{"$f":"FP313-FQ296","v":26000},{"$f":"FQ313-FR296","v":26000},{"$f":"FR313-FS296","v":26000},{"$f":"FS313-FT296","v":26000},{"$f":"FT313-FU296","v":26000},{"$f":"FU313-FV296","v":26000},{"$f":"FV313-FW296","v":26000},{"$f":"FW313-FX296","v":26000},{"$f":"FX313-FY296","v":26000},{"$f":"FY313-FZ296","v":26000},{"$f":"FZ313-GA296","v":26000},{"$f":"GA313-GB296","v":26000},{"$f":"GB313-GC296","v":26000},{"$f":"GC313-GD296","v":26000},{"$f":"GD313-GE296","v":26000},{"$f":"GE313-GF296","v":26000},{"$f":"GF313-GG296","v":26000},{"$f":"GG313-GH296","v":26000},{"$f":"GH313-GI296","v":26000},{"$f":"GI313-GJ296","v":26000},{"$f":"GJ313-GK296","v":26000},{"$f":"GK313-GL296","v":26000},{"$f":"GL313-GM296","v":26000},{"$f":"GM313-GN296","v":26000},{"$f":"GN313-GO296","v":26000},{"$f":"GO313-GP296","v":26000},{"$f":"GP313-GQ296","v":26000},{"$f":"GQ313-GR296","v":26000},{"$f":"GR313-GS296","v":26000},{"$f":"GS313-GT296","v":26000},{"$f":"GT313-GU296","v":26000},{"$f":"GU313-GV296","v":26000},{"$f":"GV313-GW296","v":26000},{"$f":"GW313-GX296","v":26000},{"$f":"GX313-GY296","v":26000},{"$f":"GY313-GZ296","v":26000},{"$f":"GZ313-HA296","v":26000},{"$f":"HA313-HB296","v":26000},{"$f":"HB313-HC296","v":26000},{"$f":"HC313-HD296","v":26000},{"$f":"HD313-HE296","v":26000},{"$f":"HE313-HF296","v":26000},{"$f":"HF313-HG296","v":26000},{"$f":"HG313-HH296","v":26000},{"$f":"HH313-HI296","v":26000},{"$f":"HI313-HJ296","v":26000},{"$f":"HJ313-HK296","v":26000},{"$f":"HK313-HL296","v":26000},{"$f":"HL313-HM296","v":26000},{"$f":"HM313-HN296","v":26000},{"$f":"HN313-HO296","v":26000},{"$f":"HO313-HP296","v":26000},{"$f":"HP313-HQ296","v":26000},{"$f":"HQ313-HR296","v":26000},{"$f":"HR313-HS296","v":26000},{"$f":"HS313-HT296","v":26000},{"$f":"HT313-HU296","v":26000},{"$f":"HU313-HV296","v":26000},{"$f":"HV313-HW296","v":26000},{"$f":"HW313-HX296","v":26000},{"$f":"HX313-HY296","v":26000},{"$f":"HY313-HZ296","v":26000},{"$f":"HZ313-IA296","v":26000},{"$f":"IA313-IB296","v":26000},{"$f":"IB313-IC296","v":26000},{"$f":"IC313-ID296","v":26000},{"$f":"ID313-IE296","v":26000},{"$f":"IE313-IF296","v":26000},{"$f":"IF313-IG296","v":26000},{"$f":"IG313-IH296","v":26000},{"$f":"IH313-II296","v":26000},{"$f":"II313-IJ296","v":26000},{"$f":"IJ313-IK296","v":26000},{"$f":"IK313-IL296","v":26000},{"$f":"IL313-IM296","v":26000},{"$f":"IM313-IN296","v":26000},{"$f":"IN313-IO296","v":26000},{"$f":"IO313-IP296","v":26000},{"$f":"IP313-IQ296","v":26000},{"$f":"IQ313-IR296","v":26000},{"$f":"IR313-IS296","v":26000},{"$f":"IS313-IT296","v":26000},{"$f":"IT313-IU296","v":26000},{"$f":"IU313-IV296","v":26000},{"$f":"IV313-IW296","v":26000},{"$f":"IW313-IX296","v":26000},{"$f":"IX313-IY296","v":26000},{"$f":"IY313-IZ296","v":26000},{"$f":"IZ313-JA296","v":26000},{"$f":"JA313-JB296","v":26000},{"$f":"JB313-JC296","v":26000},{"$f":"JC313-JD296","v":26000},{"$f":"JD313-JE296","v":26000},{"$f":"JE313-JF296","v":26000},{"$f":"JF313-JG296","v":26000},{"$f":"JG313-JH296","v":26000},{"$f":"JH313-JI296","v":26000},{"$f":"JI313-JJ296","v":26000},{"$f":"JJ313-JK296","v":26000},{"$f":"JK313-JL296","v":26000},{"$f":"JL313-JM296","v":26000},{"$f":"JM313-JN296","v":26000},{"$f":"JN313-JO296","v":26000},{"$f":"JO313-JP296","v":26000},{"$f":"JP313-JQ296","v":26000},{"$f":"JQ313-JR296","v":26000},{"$f":"JR313-JS296","v":26000},{"$f":"JS313-JT296","v":26000},{"$f":"JT313-JU296","v":26000},{"$f":"JU313-JV296","v":26000},{"$f":"JV313-JW296","v":26000},{"$f":"JW313-JX296","v":26000},{"$f":"JX313-JY296","v":26000},{"$f":"JY313-JZ296","v":26000},{"$f":"JZ313-KA296","v":26000},{"$f":"KA313-KB296","v":26000},{"$f":"KB313-KC296","v":26000},{"$f":"KC313-KD296","v":26000},{"$f":"KD313-KE296","v":26000},{"$f":"KE313-KF296","v":26000},{"$f":"KF313-KG296","v":26000},{"$f":"KG313-KH296","v":26000},{"$f":"KH313-KI296","v":26000},{"$f":"KI313-KJ296","v":26000},{"$f":"KJ313-KK296","v":26000},{"$f":"KK313-KL296","v":26000},{"$f":"KL313-KM296","v":26000},{"$f":"KM313-KN296","v":26000},{"$f":"KN313-KO296","v":26000},{"$f":"KO313-KP296","v":26000},{"$f":"KP313-KQ296","v":26000},{"$f":"KQ313-KR296","v":26000},{"$f":"KR313-KS296","v":26000},{"$f":"KS313-KT296","v":26000},{"$f":"KT313-KU296","v":26000},{"$f":"KU313-KV296","v":26000},{"$f":"KV313-KW296","v":26000},{"$f":"KW313-KX296","v":26000},{"$f":"KX313-KY296","v":26000},{"$f":"KY313-KZ296","v":26000},{"$f":"KZ313-LA296","v":26000},{"$f":"LA313-LB296","v":26000},{"$f":"LB313-LC296","v":26000},{"$f":"LC313-LD296","v":26000},{"$f":"LD313-LE296","v":26000},{"$f":"LE313-LF296","v":26000},{"$f":"LF313-LG296","v":26000},{"$f":"LG313-LH296","v":26000},{"$f":"LH313-LI296","v":26000},{"$f":"LI313-LJ296","v":26000},{"$f":"LJ313-LK296","v":26000},{"$f":"LK313-LL296","v":26000},{"$f":"LL313-LM296","v":26000},{"$f":"LM313-LN296","v":26000},{"$f":"LN313-LO296","v":26000},{"$f":"LO313-LP296","v":26000},{"$f":"LP313-LQ296","v":26000},{"$f":"LQ313-LR296","v":26000},{"$f":"LR313-LS296","v":26000},{"$f":"LS313-LT296","v":26000},{"$f":"LT313-LU296","v":26000},{"$f":"LU313-LV296","v":26000},{"$f":"LV313-LW296","v":26000},{"$f":"LW313-LX296","v":26000},{"$f":"LX313-LY296","v":26000},{"$f":"LY313-LZ296","v":26000},{"$f":"LZ313-MA296","v":26000},{"$f":"MA313-MB296","v":26000},{"$f":"MB313-MC296","v":26000},{"$f":"MC313-MD296","v":26000},{"$f":"MD313-ME296","v":26000},{"$f":"ME313-MF296","v":26000},{"$f":"MF313-MG296","v":26000},{"$f":"MG313-MH296","v":26000},{"$f":"MH313-MI296","v":26000},{"$f":"MI313-MJ296","v":26000},{"$f":"MJ313-MK296","v":26000},{"$f":"MK313-ML296","v":26000},{"$f":"ML313-MM296","v":26000},{"$f":"MM313-MN296","v":26000},{"$f":"MN313-MO296","v":26000},{"$f":"MO313-MP296","v":26000},{"$f":"MP313-MQ296","v":26000},{"$f":"MQ313-MR296","v":26000},{"$f":"MR313-MS296","v":26000},{"$f":"MS313-MT296","v":26000},{"$f":"MT313-MU296","v":26000},{"$f":"MU313-MV296","v":26000},{"$f":"MV313-MW296","v":26000},{"$f":"MW313-MX296","v":26000},{"$f":"MX313-MY296","v":26000},{"$f":"MY313-MZ296","v":26000},{"$f":"MZ313-NA296","v":26000},{"$f":"NA313-NB296","v":26000},{"$f":"NB313-NC296","v":26000},{"$f":"NC313-ND296","v":26000},{"$f":"ND313-NE296","v":26000},{"$f":"NE313-NF296","v":26000},{"$f":"NF313-NG296","v":26000},{"$f":"NG313-NH296","v":26000},{"$f":"NH313-NI296","v":26000},{"$f":"NI313-NJ296","v":26000},{"$f":"NJ313-NK296","v":26000},{"$f":"NK313-NL296","v":26000},{"$f":"NL313-NM296","v":26000},{"$f":"NM313-NN296","v":26000},{"$f":"NN313-NO296","v":26000},{"$f":"NO313-NP296","v":26000},{"$f":"NP313-NQ296","v":26000},{"$f":"NQ313-NR296","v":26000},{"$f":"NR313-NS296","v":26000},{"$f":"NS313-NT296","v":26000},{"$f":"NT313-NU296","v":26000},{"$f":"NU313-NV296","v":26000},{"$f":"NV313-NW296","v":26000},{"$f":"NW313-NX296","v":26000},{"$f":"NX313-NY296","v":26000},{"$f":"NY313-NZ296","v":26000},{"$f":"NZ313-OA296","v":26000},{"$f":"OA313-OB296","v":26000},{"$f":"OB313-OC296","v":26000},{"$f":"OC313-OD296","v":26000},{"$f":"OD313-OE296","v":26000},{"$f":"OE313-OF296","v":26000},{"$f":"OF313-OG296","v":26000},{"$f":"OG313-OH296","v":26000},{"$f":"OH313-OI296","v":26000},{"$f":"OI313-OJ296","v":26000},{"$f":"OJ313-OK296","v":26000},{"$f":"OK313-OL296","v":26000},{"$f":"OL313-OM296","v":26000},{"$f":"OM313-ON296","v":26000},{"$f":"ON313-OO296","v":26000},{"$f":"OO313-OP296","v":26000},{"$f":"OP313-OQ296","v":26000},{"$f":"OQ313-OR296","v":26000},{"$f":"OR313-OS296","v":26000},{"$f":"OS313-OT296","v":26000},{"$f":"OT313-OU296","v":26000},{"$f":"OU313-OV296","v":26000},{"$f":"OV313-OW296","v":26000},{"$f":"OW313-OX296","v":26000},{"$f":"OX313-OY296","v":26000},{"$f":"OY313-OZ296","v":26000},{"$f":"OZ313-PA296","v":26000},{"$f":"PA313-PB296","v":26000},{"$f":"PB313-PC296","v":26000},{"$f":"PC313-PD296","v":26000},{"$f":"PD313-PE296","v":26000},{"$f":"PE313-PF296","v":26000},{"$f":"PF313-PG296","v":26000},{"$f":"PG313-PH296","v":26000},{"$f":"PH313-PI296","v":26000},{"$f":"PI313-PJ296","v":26000},{"$f":"PJ313-PK296","v":26000},{"$f":"PK313-PL296","v":26000},{"$f":"PL313-PM296","v":26000},{"$f":"PM313-PN296","v":26000},{"$f":"PN313-PO296","v":26000},{"$f":"PO313-PP296","v":26000},{"$f":"PP313-PQ296","v":26000},{"$f":"PQ313-PR296","v":26000},{"$f":"PR313-PS296","v":26000},{"$f":"PS313-PT296","v":26000},{"$f":"PT313-PU296","v":26000},{"$f":"PU313-PV296","v":26000},{"$f":"PV313-PW296","v":26000},{"$f":"PW313-PX296","v":26000},{"$f":"PX313-PY296","v":26000},{"$f":"PY313-PZ296","v":26000},{"$f":"PZ313-QA296","v":26000},{"$f":"QA313-QB296","v":26000},{"$f":"QB313-QC296","v":26000},{"$f":"QC313-QD296","v":26000},{"$f":"QD313-QE296","v":26000},{"$f":"QE313-QF296","v":26000},{"$f":"QF313-QG296","v":26000},{"$f":"QG313-QH296","v":26000},{"$f":"QH313-QI296","v":26000},{"$f":"QI313-QJ296","v":26000},{"$f":"QJ313-QK296","v":26000},{"$f":"QK313-QL296","v":26000},{"$f":"QL313-QM296","v":26000},{"$f":"QM313-QN296","v":26000},{"$f":"QN313-QO296","v":26000},{"$f":"QO313-QP296","v":26000},{"$f":"QP313-QQ296","v":26000},{"$f":"QQ313-QR296","v":26000},{"$f":"QR313-QS296","v":26000},{"$f":"QS313-QT296","v":26000},{"$f":"QT313-QU296","v":26000},{"$f":"QU313-QV296","v":26000},{"$f":"QV313-QW296","v":26000},{"$f":"QW313-QX296","v":26000},{"$f":"QX313-QY296","v":26000},{"$f":"QY313-QZ296","v":26000},{"$f":"QZ313-RA296","v":26000},{"$f":"RA313-RB296","v":26000},{"$f":"RB313-RC296","v":26000},{"$f":"RC313-RD296","v":26000},{"$f":"RD313-RE296","v":26000},{"$f":"RE313-RF296","v":26000},{"$f":"RF313-RG296","v":26000},{"$f":"RG313-RH296","v":26000},{"$f":"RH313-RI296","v":26000},{"$f":"RI313-RJ296","v":26000},{"$f":"RJ313-RK296","v":26000},{"$f":"RK313-RL296","v":26000},{"$f":"RL313-RM296","v":26000},{"$f":"RM313-RN296","v":26000},{"$f":"RN313-RO296","v":26000},{"$f":"RO313-RP296","v":26000},{"$f":"RP313-RQ296","v":26000},{"$f":"RQ313-RR296","v":26000},{"$f":"RR313-RS296","v":26000},{"$f":"RS313-RT296","v":26000},{"$f":"RT313-RU296","v":26000},{"$f":"RU313-RV296","v":26000},{"$f":"RV313-RW296","v":26000},{"$f":"RW313-RX296","v":26000},{"$f":"RX313-RY296","v":26000},{"$f":"RY313-RZ296","v":26000},{"$f":"RZ313-SA296","v":26000},{"$f":"SA313-SB296","v":26000},{"$f":"SB313-SC296","v":26000}]
[null,null,null,"Accumulated IDC and fees",null,null,null,null,"Lakhs",null,{"$f":"J316-K297-K298-K299","v":0},{"$f":"K316-L297-L298-L299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW316-BX297-BX298-BX299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI316-EJ297-EJ298-EJ299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU316-GV297-GV298-GV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG316-JH297-JH298-JH299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS316-LT297-LT298-LT299","v":0},{"$f":"LT316-LU297-LU298-LU299","v":0},{"$f":"LU316-LV297-LV298-LV299","v":0},{"$f":"LV316-LW297-LW298-LW299","v":0},{"$f":"LW316-LX297-LX298-LX299","v":0},{"$f":"LX316-LY297-LY298-LY299","v":0},{"$f":"LY316-LZ297-LZ298-LZ299","v":0},{"$f":"LZ316-MA297-MA298-MA299","v":0},{"$f":"MA316-MB297-MB298-MB299","v":0},{"$f":"MB316-MC297-MC298-MC299","v":0},{"$f":"MC316-MD297-MD298-MD299","v":0},{"$f":"MD316-ME297-ME298-ME299","v":0},{"$f":"ME316-MF297-MF298-MF299","v":0},{"$f":"MF316-MG297-MG298-MG299","v":0},{"$f":"MG316-MH297-MH298-MH299","v":0},{"$f":"MH316-MI297-MI298-MI299","v":0},{"$f":"MI316-MJ297-MJ298-MJ299","v":0},{"$f":"MJ316-MK297-MK298-MK299","v":0},{"$f":"MK316-ML297-ML298-ML299","v":0},{"$f":"ML316-MM297-MM298-MM299","v":0},{"$f":"MM316-MN297-MN298-MN299","v":0},{"$f":"MN316-MO297-MO298-MO299","v":0},{"$f":"MO316-MP297-MP298-MP299","v":0},{"$f":"MP316-MQ297-MQ298-MQ299","v":0},{"$f":"MQ316-MR297-MR298-MR299","v":0},{"$f":"MR316-MS297-MS298-MS299","v":0},{"$f":"MS316-MT297-MT298-MT299","v":0},{"$f":"MT316-MU297-MU298-MU299","v":0},{"$f":"MU316-MV297-MV298-MV299","v":0},{"$f":"MV316-MW297-MW298-MW299","v":0},{"$f":"MW316-MX297-MX298-MX299","v":0},{"$f":"MX316-MY297-MY298-MY299","v":0},{"$f":"MY316-MZ297-MZ298-MZ299","v":0},{"$f":"MZ316-NA297-NA298-NA299","v":0},{"$f":"NA316-NB297-NB298-NB299","v":0},{"$f":"NB316-NC297-NC298-NC299","v":0},{"$f":"NC316-ND297-ND298-ND299","v":0},{"$f":"ND316-NE297-NE298-NE299","v":0},{"$f":"NE316-NF297-NF298-NF299","v":0},{"$f":"NF316-NG297-NG298-NG299","v":0},{"$f":"NG316-NH297-NH298-NH299","v":0},{"$f":"NH316-NI297-NI298-NI299","v":0},{"$f":"NI316-NJ297-NJ298-NJ299","v":0},{"$f":"NJ316-NK297-NK298-NK299","v":0},{"$f":"NK316-NL297-NL298-NL299","v":0},{"$f":"NL316-NM297-NM298-NM299","v":0},{"$f":"NM316-NN297-NN298-NN299","v":0},{"$f":"NN316-NO297-NO298-NO299","v":0},{"$f":"NO316-NP297-NP298-NP299","v":0},{"$f":"NP316-NQ297-NQ298-NQ299","v":0},{"$f":"NQ316-NR297-NR298-NR299","v":0},{"$f":"NR316-NS297-NS298-NS299","v":0},{"$f":"NS316-NT297-NT298-NT299","v":0},{"$f":"NT316-NU297-NU298-NU299","v":0},{"$f":"NU316-NV297-NV298-NV299","v":0},{"$f":"NV316-NW297-NW298-NW299","v":0},{"$f":"NW316-NX297-NX298-NX299","v":0},{"$f":"NX316-NY297-NY298-NY299","v":0},{"$f":"NY316-NZ297-NZ298-NZ299","v":0},{"$f":"NZ316-OA297-OA298-OA299","v":0},{"$f":"OA316-OB297-OB298-OB299","v":0},{"$f":"OB316-OC297-OC298-OC299","v":0},{"$f":"OC316-OD297-OD298-OD299","v":0},{"$f":"OD316-OE297-OE298-OE299","v":0},{"$f":"OE316-OF297-OF298-OF299","v":0},{"$f":"OF316-OG297-OG298-OG299","v":0},{"$f":"OG316-OH297-OH298-OH299","v":0},{"$f":"OH316-OI297-OI298-OI299","v":0},{"$f":"OI316-OJ297-OJ298-OJ299","v":0},{"$f":"OJ316-OK297-OK298-OK299","v":0},{"$f":"OK316-OL297-OL298-OL299","v":0},{"$f":"OL316-OM297-OM298-OM299","v":0},{"$f":"OM316-ON297-ON298-ON299","v":0},{"$f":"ON316-OO297-OO298-OO299","v":0},{"$f":"OO316-OP297-OP298-OP299","v":0},{"$f":"OP316-OQ297-OQ298-OQ299","v":0},{"$f":"OQ316-OR297-OR298-OR299","v":0},{"$f":"OR316-OS297-OS298-OS299","v":0},{"$f":"OS316-OT297-OT298-OT299","v":0},{"$f":"OT316-OU297-OU298-OU299","v":0},{"$f":"OU316-OV297-OV298-OV299","v":0},{"$f":"OV316-OW297-OW298-OW299","v":0},{"$f":"OW316-OX297-OX298-OX299","v":0},{"$f":"OX316-OY297-OY298-OY299","v":0},{"$f":"OY316-OZ297-OZ298-OZ299","v":0},{"$f":"OZ316-PA297-PA298-PA299","v":0},{"$f":"PA316-PB297-PB298-PB299","v":0},{"$f":"PB316-PC297-PC298-PC299","v":0},{"$f":"PC316-PD297-PD298-PD299","v":0},{"$f":"PD316-PE297-PE298-PE299","v":0},{"$f":"PE316-PF297-PF298-PF299","v":0},{"$f":"PF316-PG297-PG298-PG299","v":0},{"$f":"PG316-PH297-PH298-PH299","v":0},{"$f":"PH316-PI297-PI298-PI299","v":0},{"$f":"PI316-PJ297-PJ298-PJ299","v":0},{"$f":"PJ316-PK297-PK298-PK299","v":0},{"$f":"PK316-PL297-PL298-PL299","v":0},{"$f":"PL316-PM297-PM298-PM299","v":0},{"$f":"PM316-PN297-PN298-PN299","v":0},{"$f":"PN316-PO297-PO298-PO299","v":0},{"$f":"PO316-PP297-PP298-PP299","v":0},{"$f":"PP316-PQ297-PQ298-PQ299","v":0},{"$f":"PQ316-PR297-PR298-PR299","v":0},{"$f":"PR316-PS297-PS298-PS299","v":0},{"$f":"PS316-PT297-PT298-PT299","v":0},{"$f":"PT316-PU297-PU298-PU299","v":0},{"$f":"PU316-PV297-PV298-PV299","v":0},{"$f":"PV316-PW297-PW298-PW299","v":0},{"$f":"PW316-PX297-PX298-PX299","v":0},{"$f":"PX316-PY297-PY298-PY299","v":0},{"$f":"PY316-PZ297-PZ298-PZ299","v":0},{"$f":"PZ316-QA297-QA298-QA299","v":0},{"$f":"QA316-QB297-QB298-QB299","v":0},{"$f":"QB316-QC297-QC298-QC299","v":0},{"$f":"QC316-QD297-QD298-QD299","v":0},{"$f":"QD316-QE297-QE298-QE299","v":0},{"$f":"QE316-QF297-QF298-QF299","v":0},{"$f":"QF316-QG297-QG298-QG299","v":0},{"$f":"QG316-QH297-QH298-QH299","v":0},{"$f":"QH316-QI297-QI298-QI299","v":0},{"$f":"QI316-QJ297-QJ298-QJ299","v":0},{"$f":"QJ316-QK297-QK298-QK299","v":0},{"$f":"QK316-QL297-QL298-QL299","v":0},{"$f":"QL316-QM297-QM298-QM299","v":0},{"$f":"QM316-QN297-QN298-QN299","v":0},{"$f":"QN316-QO297-QO298-QO299","v":0},{"$f":"QO316-QP297-QP298-QP299","v":0},{"$f":"QP316-QQ297-QQ298-QQ299","v":0},{"$f":"QQ316-QR297-QR298-QR299","v":0},{"$f":"QR316-QS297-QS298-QS299","v":0},{"$f":"QS316-QT297-QT298-QT299","v":0},{"$f":"QT316-QU297-QU298-QU299","v":0},{"$f":"QU316-QV297-QV298-QV299","v":0},{"$f":"QV316-QW297-QW298-QW299","v":0},{"$f":"QW316-QX297-QX298-QX299","v":0},{"$f":"QX316-QY297-QY298-QY299","v":0},{"$f":"QY316-QZ297-QZ298-QZ299","v":0},{"$f":"QZ316-RA297-RA298-RA299","v":0},{"$f":"RA316-RB297-RB298-RB299","v":0},{"$f":"RB316-RC297-RC298-RC299","v":0},{"$f":"RC316-RD297-RD298-RD299","v":0},{"$f":"RD316-RE297-RE298-RE299","v":0},{"$f":"RE316-RF297-RF298-RF299","v":0},{"$f":"RF316-RG297-RG298-RG299","v":0},{"$f":"RG316-RH297-RH298-RH299","v":0},{"$f":"RH316-RI297-RI298-RI299","v":0},{"$f":"RI316-RJ297-RJ298-RJ299","v":0},{"$f":"RJ316-RK297-RK298-RK299","v":0},{"$f":"RK316-RL297-RL298-RL299","v":0},{"$f":"RL316-RM297-RM298-RM299","v":0},{"$f":"RM316-RN297-RN298-RN299","v":0},{"$f":"RN316-RO297-RO298-RO299","v":0},{"$f":"RO316-RP297-RP298-RP299","v":0},{"$f":"RP316-RQ297-RQ298-RQ299","v":0},{"$f":"RQ316-RR297-RR298-RR299","v":0},{"$f":"RR316-RS297-RS298-RS299","v":0},{"$f":"RS316-RT297-RT298-RT299","v":0},{"$f":"RT316-RU297-RU298-RU299","v":0},{"$f":"RU316-RV297-RV298-RV299","v":0},{"$f":"RV316-RW297-RW298-RW299","v":0},{"$f":"RW316-RX297-RX298-RX299","v":0},{"$f":"RX316-RY297-RY298-RY299","v":0},{"$f":"RY316-RZ297-RZ298-RZ299","v":0},{"$f":"RZ316-SA297-SA298-SA299","v":0},{"$f":"SA316-SB297-SB298-SB299","v":0},{"$f":"SB316-SC297-SC298-SC299","v":0}]
[null,null,null,"Total Assets",null,null,null,null,null,null,{"$f":"K315+K316","v":26000},{"$f":"L315+L316","v":24960},23920,22880,21840,20800,19760,18720,17680,16640,15600,14560,13520,12480,11440,10400,9360,8320,7280,6240,5200,4160,3120,2080,1040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX315+BX316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ315+EJ316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV315+GV316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH315+JH316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT315+LT316","v":0},0,0,0,0,0,0,0,{"$f":"MB315+MB316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU315+MU316","v":0},0,0,0,0,0,0,{"$f":"NB315+NB316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ315+NQ316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC315+QC316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity"]
[null,null,null,"Add: Income",null,null,null,null,"Lakhs",null,{"$f":"K287","v":0},-1025.3461267009277,-949.63485534387974,-862.50825175088153,-762.6695245057133,-648.69081886839331,-519.00079715060474,-371.87108948421655,-205.40151512846546,-17.503965818389133,194.11516672194625,431.9741471548291,698.83677588814953,997.73514249317191,1331.9944172509627,1705.2598589943698,1591.8225335890306,1938.8773851672506,2325.7375791077598,2755.6606162619,3232.9536719502685,3762.3294870615073,4090.5860129917564,4442.4823754520366,4819.7142582231427,5224.0984152539622,6437.581268268671,6902.2481110172193,7400.3329626456643,7934.2291156093161,8506.5004267000804,9119.8934031235167,9777.3501391554764,10482.022162748131,11237.285255557736,12046.755314248414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU287","v":0},0,0,0,0,0,0,{"$f":"MB287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU287","v":0},0,0,0,0,0,0,{"$f":"NB287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"Lakhs",null,{"$f":"K323+K324+K325-K326","v":7487.7102542390203},{"$f":"L323+L324+L325-L326","v":6037.3275943169556},4631.4539203736413,3279.2173093558076,1990.8752351978274,777.93340330638807,-346.72388689883996,-1368.6907866364172,-2271.8831897053551,-3038.3670083661636,-3648.1700573431958,-4079.0760478797661,-4306.3990609041739,-4302.7367239617652,-4037.7001596518071,-3477.6186028116886,-2585.216398458509,-1319.259891276148,365.82850113437348,2520.3919764146049,5200.0000000000509,4160.0000000000537,3120.0000000000591,2080.0000000000637,1040.0000000000682,7.3669070843607187E-11,7.9126039054244757E-11,8.4583007264882326E-11,9.1858964879065752E-11,9.9134922493249178E-11,1.0550138540565968E-10,1.1459633242338896E-10,1.2369127944111824E-10,1.3278622645884752E-10,1.4370016288012266E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"BX323+BX324+BX325-BX326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"EJ323+EJ324+EJ325-EJ326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"FE323+FE324+FE325-FE326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"HE323+HE324+HE325-HE326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"JQ323+JQ324+JQ325-JQ326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"KQ323+KQ324+KQ325-KQ326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"LU323+LU324+LU325-LU326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"MB323+MB324+MB325-MB326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"MU323+MU324+MU325-MU326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"NB323+NB324+NB325-NB326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"NQ323+NQ324+NQ325-NQ326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"QC323+QC324+QC325-QC326","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10]
[]
[null,null,null,"Difference",null,null,null,null,null,null,{"$f":"K317-K329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.0463630789890885E-12,-2.1745544392615554E-12,-1.9119613375514805E-12,-1.191803330853593E-12,-1.796464630314726E-12,-1.8674222245980708E-12,-4.5248511551648559E-13,-1.1435201100343164E-12,{"$f":"AQ317-AQ329","v":-1.1622421426952352E-12},-4.5486617655067716E-13,-7.822937752420663E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"BW317-BW329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"DC317-DC329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"EI317-EI329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"FE317-FE329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"HE317-HE329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"JQ317-JQ329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"KQ317-KQ329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"LU317-LU329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"MB317-MB329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"MU317-MU329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"NB317-NB329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"NQ317-NQ329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,{"$f":"QC317-QC329","v":-2.6280066812675236E-13},-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13,-2.6280066812675236E-13]
[null,null,"Financial Ratios"]
[null,null,null,"Net Income",null,null,null,null,"Lakhs",null,{"$f":"K287","v":0},{"$f":"L287","v":-1025.3461267009277},-949.63485534387974,-862.50825175088153,-762.6695245057133,-648.69081886839331,-519.00079715060474,-371.87108948421655,-205.40151512846546,-17.503965818389133,194.11516672194625,431.9741471548291,698.83677588814953,997.73514249317191,1331.9944172509627,1705.2598589943698,1591.8225335890306,1938.8773851672506,2325.7375791077598,2755.6606162619,3232.9536719502685,3762.3294870615073,4090.5860129917564,4442.4823754520366,4819.7142582231427,5224.0984152539622,6437.581268268671,6902.2481110172193,7400.3329626456643,7934.2291156093161,8506.5004267000804,9119.8934031235167,9777.3501391554764,10482.022162748131,11237.285255557736,12046.755314248414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,null,"Lakhs",null,{"$f":"K283","v":0},{"$f":"L283","v":455.63705295995078},564.17893711076363,680.57543461922705,805.39309074582206,939.2391623157805,1082.7645305848841,1236.6668214676906,1401.6937478024479,1578.6466893580391,1768.3845273912393,1971.8277517422848,2189.962859718531,2423.8470673655061,2674.613355167904,2943.4758717665145,3231.7357209276288,3540.7871587663485,3872.1242301124385,4227.3478749251171,4608.1735378205231,5016.4393160820064,5454.1146839890043,5923.309833936044,6426.2856776308527,6965.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"NOPAT",null,{"$f":"'Input C'!F58","v":0.25},null,null,"Lakhs",null,{"$f":"K339*(1-$F$340)","v":0},{"$f":"L339*(1-$F$340)","v":341.72778971996308},423.13420283307272,510.43157596442029,604.04481805936655,704.42937173683538,812.07339793866311,927.50011610076797,1051.2703108518358,1183.9850170185293,1326.2883955434295,1478.8708138067136,1642.4721447888983,1817.8853005241294,2005.960016375928,2207.6069038248861,2423.8017906957216,2655.5903690747614,2904.0931725843288,3170.5109061938379,3456.1301533653923,3762.3294870615046,4090.5860129917533,4442.482375452033,4819.714258223139,5224.0984152539586,6437.5812682686665,6902.2481110172157,7400.3329626456589,7934.2291156093106,8506.5004267000731,9119.8934031235112,9777.350139155471,10482.022162748126,11237.285255557726,12046.755314248407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX339*(1-$F$340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ339*(1-$F$340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV339*(1-$F$340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH339*(1-$F$340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT339*(1-$F$340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF339*(1-$F$340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR339*(1-$F$340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Time Line with Average",null,null,null,null,null,null,null,{"$f":"IF(K6,K9,AVERAGE(K8:K9))","v":"2026-12-31"},"2027-07-02","2028-07-01T12:00:00","2029-07-02","2030-07-02","2031-07-02","2032-07-01T12:00:00","2033-07-02","2034-07-02","2035-07-02","2036-07-01T12:00:00","2037-07-02","2038-07-02","2039-07-02","2040-07-01T12:00:00","2041-07-02","2042-07-02","2043-07-02","2044-07-01T12:00:00","2045-07-02","2046-07-02","2047-07-02","2048-07-01T12:00:00","2049-07-02","2050-07-02","2051-07-02","2052-07-01T12:00:00","2053-07-02","2054-07-02","2055-07-02","2056-07-01T12:00:00","2057-07-02","2058-07-02","2059-07-02","2060-07-01T12:00:00","2061-07-02","2062-07-02","2063-07-02","2064-07-01T12:00:00","2065-07-02","2066-07-02","2067-07-02","2068-07-01T12:00:00","2069-07-02","2070-07-02","2071-07-02","2072-07-01T12:00:00","2073-07-02","2074-07-02","2075-07-02","2076-07-01T12:00:00","2077-07-02","2078-07-02","2079-07-02","2080-07-01T12:00:00","2081-07-02","2082-07-02","2083-07-02","2084-07-01T12:00:00","2085-07-02","2086-07-02","2087-07-02","2088-07-01T12:00:00","2089-07-02",{"$f":"IF(BW6,BW9,AVERAGE(BW8:BW9))","v":"2090-07-02"},"2091-07-02","2092-07-01T12:00:00","2093-07-02","2094-07-02","2095-07-02","2096-07-01T12:00:00","2097-07-02","2098-07-02","2099-07-02","2100-07-02","2101-07-02","2102-07-02","2103-07-02","2104-07-01T12:00:00","2105-07-02","2106-07-02","2107-07-02","2108-07-01T12:00:00","2109-07-02","2110-07-02","2111-07-02","2112-07-01T12:00:00","2113-07-02","2114-07-02","2115-07-02","2116-07-01T12:00:00","2117-07-02","2118-07-02","2119-07-02","2120-07-01T12:00:00","2121-07-02","2122-07-02","2123-07-02","2124-07-01T12:00:00","2125-07-02","2126-07-02","2127-07-02","2128-07-01T12:00:00","2129-07-02","2130-07-02","2131-07-02","2132-07-01T12:00:00","2133-07-02","2134-07-02","2135-07-02","2136-07-01T12:00:00","2137-07-02","2138-07-02","2139-07-02","2140-07-01T12:00:00","2141-07-02","2142-07-02","2143-07-02","2144-07-01T12:00:00","2145-07-02","2146-07-02","2147-07-02","2148-07-01T12:00:00","2149-07-02","2150-07-02","2151-07-02","2152-07-01T12:00:00","2153-07-02",{"$f":"IF(EI6,EI9,AVERAGE(EI8:EI9))","v":"2154-07-02"},"2155-07-02","2156-07-01T12:00:00","2157-07-02","2158-07-02","2159-07-02","2160-07-01T12:00:00","2161-07-02","2162-07-02","2163-07-02","2164-07-01T12:00:00","2165-07-02","2166-07-02","2167-07-02","2168-07-01T12:00:00","2169-07-02","2170-07-02","2171-07-02","2172-07-01T12:00:00","2173-07-02","2174-07-02","2175-07-02","2176-07-01T12:00:00","2177-07-02","2178-07-02","2179-07-02","2180-07-01T12:00:00","2181-07-02","2182-07-02","2183-07-02","2184-07-01T12:00:00","2185-07-02","2186-07-02","2187-07-02","2188-07-01T12:00:00","2189-07-02","2190-07-02","2191-07-02","2192-07-01T12:00:00","2193-07-02","2194-07-02","2195-07-02","2196-07-01T12:00:00","2197-07-02","2198-07-02","2199-07-02","2200-07-02","2201-07-02","2202-07-02","2203-07-02","2204-07-01T12:00:00","2205-07-02","2206-07-02","2207-07-02","2208-07-01T12:00:00","2209-07-02","2210-07-02","2211-07-02","2212-07-01T12:00:00","2213-07-02","2214-07-02","2215-07-02","2216-07-01T12:00:00","2217-07-02",{"$f":"IF(GU6,GU9,AVERAGE(GU8:GU9))","v":"2218-07-02"},"2219-07-02","2220-07-01T12:00:00","2221-07-02","2222-07-02","2223-07-02","2224-07-01T12:00:00","2225-07-02","2226-07-02","2227-07-02","2228-07-01T12:00:00","2229-07-02","2230-07-02","2231-07-02","2232-07-01T12:00:00","2233-07-02","2234-07-02","2235-07-02","2236-07-01T12:00:00","2237-07-02","2238-07-02","2239-07-02","2240-07-01T12:00:00","2241-07-02","2242-07-02","2243-07-02","2244-07-01T12:00:00","2245-07-02","2246-07-02","2247-07-02","2248-07-01T12:00:00","2249-07-02","2250-07-02","2251-07-02","2252-07-01T12:00:00","2253-07-02","2254-07-02","2255-07-02","2256-07-01T12:00:00","2257-07-02","2258-07-02","2259-07-02","2260-07-01T12:00:00","2261-07-02","2262-07-02","2263-07-02","2264-07-01T12:00:00","2265-07-02","2266-07-02","2267-07-02","2268-07-01T12:00:00","2269-07-02","2270-07-02","2271-07-02","2272-07-01T12:00:00","2273-07-02","2274-07-02","2275-07-02","2276-07-01T12:00:00","2277-07-02","2278-07-02","2279-07-02","2280-07-01T12:00:00","2281-07-02",{"$f":"IF(JG6,JG9,AVERAGE(JG8:JG9))","v":"2282-07-02"},"2283-07-02","2284-07-01T12:00:00","2285-07-02","2286-07-02","2287-07-02","2288-07-01T12:00:00","2289-07-02","2290-07-02","2291-07-02","2292-07-01T12:00:00","2293-07-02","2294-07-02","2295-07-02","2296-07-01T12:00:00","2297-07-02","2298-07-02","2299-07-02","2300-07-02","2301-07-02","2302-07-02","2303-07-02","2304-07-01T12:00:00","2305-07-02","2306-07-02","2307-07-02","2308-07-01T12:00:00","2309-07-02","2310-07-02","2311-07-02","2312-07-01T12:00:00","2313-07-02","2314-07-02","2315-07-02","2316-07-01T12:00:00","2317-07-02","2318-07-02","2319-07-02","2320-07-01T12:00:00","2321-07-02","2322-07-02","2323-07-02","2324-07-01T12:00:00","2325-07-02","2326-07-02","2327-07-02","2328-07-01T12:00:00","2329-07-02","2330-07-02","2331-07-02","2332-07-01T12:00:00","2333-07-02","2334-07-02","2335-07-02","2336-07-01T12:00:00","2337-07-02","2338-07-02","2339-07-02","2340-07-01T12:00:00","2341-07-02","2342-07-02","2343-07-02","2344-07-01T12:00:00","2345-07-02",{"$f":"IF(LS6,LS9,AVERAGE(LS8:LS9))","v":"2346-07-02"},"2347-07-02","2348-07-01T12:00:00","2349-07-02","2350-07-02","2351-07-02","2352-07-01T12:00:00","2353-07-02","2354-07-02","2355-07-02","2356-07-01T12:00:00","2357-07-02","2358-07-02","2359-07-02","2360-07-01T12:00:00","2361-07-02","2362-07-02","2363-07-02","2364-07-01T12:00:00","2365-07-02","2366-07-02","2367-07-02","2368-07-01T12:00:00","2369-07-02","2370-07-02","2371-07-02","2372-07-01T12:00:00","2373-07-02","2374-07-02","2375-07-02","2376-07-01T12:00:00","2377-07-02","2378-07-02","2379-07-02","2380-07-01T12:00:00","2381-07-02","2382-07-02","2383-07-02","2384-07-01T12:00:00","2385-07-02","2386-07-02","2387-07-02","2388-07-01T12:00:00","2389-07-02","2390-07-02","2391-07-02","2392-07-01T12:00:00","2393-07-02","2394-07-02","2395-07-02","2396-07-01T12:00:00","2397-07-02","2398-07-02","2399-07-02","2400-07-01T12:00:00","2401-07-02","2402-07-02","2403-07-02","2404-07-01T12:00:00","2405-07-02","2406-07-02","2407-07-02","2408-07-01T12:00:00","2409-07-02",{"$f":"IF(OE6,OE9,AVERAGE(OE8:OE9))","v":"2410-07-02"},"2411-07-02","2412-07-01T12:00:00","2413-07-02","2414-07-02","2415-07-02","2416-07-01T12:00:00","2417-07-02","2418-07-02","2419-07-02","2420-07-01T12:00:00","2421-07-02","2422-07-02","2423-07-02","2424-07-01T12:00:00","2425-07-02","2426-07-02","2427-07-02","2428-07-01T12:00:00","2429-07-02","2430-07-02","2431-07-02","2432-07-01T12:00:00","2433-07-02","2434-07-02","2435-07-02","2436-07-01T12:00:00","2437-07-02","2438-07-02","2439-07-02","2440-07-01T12:00:00","2441-07-02","2442-07-02","2443-07-02","2444-07-01T12:00:00","2445-07-02","2446-07-02","2447-07-02","2448-07-01T12:00:00","2449-07-02","2450-07-02","2451-07-02","2452-07-01T12:00:00","2453-07-02","2454-07-02","2455-07-02","2456-07-01T12:00:00","2457-07-02","2458-07-02","2459-07-02","2460-07-01T12:00:00","2461-07-02","2462-07-02","2463-07-02","2464-07-01T12:00:00","2465-07-02","2466-07-02","2467-07-02","2468-07-01T12:00:00","2469-07-02","2470-07-02","2471-07-02","2472-07-01T12:00:00","2473-07-02",{"$f":"IF(QQ6,QQ9,AVERAGE(QQ8:QQ9))","v":"2474-07-02"},"2475-07-02","2476-07-01T12:00:00","2477-07-02","2478-07-02","2479-07-02","2480-07-01T12:00:00","2481-07-02","2482-07-02","2483-07-02","2484-07-01T12:00:00","2485-07-02","2486-07-02","2487-07-02","2488-07-01T12:00:00","2489-07-02","2490-07-02","2491-07-02","2492-07-01T12:00:00","2493-07-02","2494-07-02","2495-07-02","2496-07-01T12:00:00","2497-07-02","2498-07-02","2499-07-02","2500-07-02","2501-07-02","2502-07-02","2503-07-02","2504-07-01T12:00:00","2505-07-02","2506-07-02","2507-07-02","2508-07-01T12:00:00","2509-07-02","2510-07-02","2511-07-02","2512-07-01T12:00:00"]
[]
[null,null,"Project value",null,null,"EOP","Adjusted"]
[]
[null,null,"Analysis of Valuation with Pre-tax Cash Flow"]
[null,null,null,"Holding period","Years/Periods",{"$f":"F360","v":3},{"$f":"G360","v":3},null,"Flag",null,{"$f":"K359<=$G$361","v":true},true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW359<=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI359<=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU359<=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG359<=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS359<=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE359<=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QQ359<=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"NPV of Cash Fow Adjusted for 1/2 Year",null,null,null,null,"Lakhs",null,{"$f":"NPV(K363,L350:SA350)*(1+K363)^(1/2)","v":33489.906676872182},35270.259969763902,37114.808903450306,39021.735054022516,40988.443957498486,43011.444807166656,45086.215065624128,47207.048265495832,49366.883084828471,51557.111575281138,53767.36419141716,55985.269015367165,58196.182290370125,60382.887066445954,62525.256418659461,64599.877319744366,66579.630830565424,68433.223809923627,70124.66683506305,71612.692460957667,72850.107324586774,73783.070913933057,74350.293063727018,74482.141403717367,74099.649062423792,73113.411911062532,71422.363508869312,68912.414671622158,65454.943217947039,60905.117939928037,55100.039181272565,47856.676571980468,38969.582445706619,28208.357235602802,15314.840685241847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(BW363,BX350:UM350)*(1+BW363)^(1/2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(EI363,EJ350:WY350)*(1+EI363)^(1/2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(GU363,GV350:ZK350)*(1+GU363)^(1/2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(JG363,JH350:ABW350)*(1+JG363)^(1/2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(LS363,LT350:AEI350)*(1+LS363)^(1/2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(OE363,OF350:AGU350)*(1+OE363)^(1/2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(QQ363,QR350:AJG350)*(1+QQ363)^(1/2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flow over holding period",null,null,null,{"$f":"SUM(K366:XFD366)","v":-21179.60857531006},"Lakhs",null,{"$f":"K361*K84","v":-26000},1495.6370529599508,1604.1789371107636,1720.5754346192271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW361*BW84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI361*EI84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU361*GU84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG361*JG84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS361*LS84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE361*OE84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ361*QQ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flow at Exit",null,null,null,{"$f":"SUM(K367:XFD367)","v":39021.735054022516},"Lakhs",null,{"$f":"K360*K364","v":0},{"$f":"L360*L364","v":0},0,39021.735054022516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX360*BX364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ360*EJ364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV360*GV364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH360*JH364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT360*LT364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF360*OF364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR360*QR364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Timeline for Holding Period IRR","IRR",{"$f":"XIRR(K368:SB368,K370:SB370)","v":0.20248234868049619},null,null,null,null,{"$f":"IF(K360,K9,K349)","v":"2026-12-31"},"2027-07-02","2028-07-01T12:00:00","2029-12-31","2030-07-02","2031-07-02","2032-07-01T12:00:00","2033-07-02","2034-07-02","2035-07-02","2036-07-01T12:00:00","2037-07-02","2038-07-02","2039-07-02","2040-07-01T12:00:00","2041-07-02","2042-07-02","2043-07-02","2044-07-01T12:00:00","2045-07-02","2046-07-02","2047-07-02","2048-07-01T12:00:00","2049-07-02","2050-07-02","2051-07-02","2052-07-01T12:00:00","2053-07-02","2054-07-02","2055-07-02","2056-07-01T12:00:00","2057-07-02","2058-07-02","2059-07-02","2060-07-01T12:00:00","2061-07-02","2062-07-02","2063-07-02","2064-07-01T12:00:00","2065-07-02","2066-07-02","2067-07-02","2068-07-01T12:00:00","2069-07-02","2070-07-02","2071-07-02","2072-07-01T12:00:00","2073-07-02","2074-07-02","2075-07-02","2076-07-01T12:00:00","2077-07-02","2078-07-02","2079-07-02","2080-07-01T12:00:00","2081-07-02","2082-07-02","2083-07-02","2084-07-01T12:00:00","2085-07-02","2086-07-02","2087-07-02","2088-07-01T12:00:00","2089-07-02",{"$f":"IF(BW360,BW9,BW349)","v":"2090-07-02"},"2091-07-02","2092-07-01T12:00:00","2093-07-02","2094-07-02","2095-07-02","2096-07-01T12:00:00","2097-07-02","2098-07-02","2099-07-02","2100-07-02","2101-07-02","2102-07-02","2103-07-02","2104-07-01T12:00:00","2105-07-02","2106-07-02","2107-07-02","2108-07-01T12:00:00","2109-07-02","2110-07-02","2111-07-02","2112-07-01T12:00:00","2113-07-02","2114-07-02","2115-07-02","2116-07-01T12:00:00","2117-07-02","2118-07-02","2119-07-02","2120-07-01T12:00:00","2121-07-02","2122-07-02","2123-07-02","2124-07-01T12:00:00","2125-07-02","2126-07-02","2127-07-02","2128-07-01T12:00:00","2129-07-02","2130-07-02","2131-07-02","2132-07-01T12:00:00","2133-07-02","2134-07-02","2135-07-02","2136-07-01T12:00:00","2137-07-02","2138-07-02","2139-07-02","2140-07-01T12:00:00","2141-07-02","2142-07-02","2143-07-02","2144-07-01T12:00:00","2145-07-02","2146-07-02","2147-07-02","2148-07-01T12:00:00","2149-07-02","2150-07-02","2151-07-02","2152-07-01T12:00:00","2153-07-02",{"$f":"IF(EI360,EI9,EI349)","v":"2154-07-02"},"2155-07-02","2156-07-01T12:00:00","2157-07-02","2158-07-02","2159-07-02","2160-07-01T12:00:00","2161-07-02","2162-07-02","2163-07-02","2164-07-01T12:00:00","2165-07-02","2166-07-02","2167-07-02","2168-07-01T12:00:00","2169-07-02","2170-07-02","2171-07-02","2172-07-01T12:00:00","2173-07-02","2174-07-02","2175-07-02","2176-07-01T12:00:00","2177-07-02","2178-07-02","2179-07-02","2180-07-01T12:00:00","2181-07-02","2182-07-02","2183-07-02","2184-07-01T12:00:00","2185-07-02","2186-07-02","2187-07-02","2188-07-01T12:00:00","2189-07-02","2190-07-02","2191-07-02","2192-07-01T12:00:00","2193-07-02","2194-07-02","2195-07-02","2196-07-01T12:00:00","2197-07-02","2198-07-02","2199-07-02","2200-07-02","2201-07-02","2202-07-02","2203-07-02","2204-07-01T12:00:00","2205-07-02","2206-07-02","2207-07-02","2208-07-01T12:00:00","2209-07-02","2210-07-02","2211-07-02","2212-07-01T12:00:00","2213-07-02","2214-07-02","2215-07-02","2216-07-01T12:00:00","2217-07-02",{"$f":"IF(GU360,GU9,GU349)","v":"2218-07-02"},"2219-07-02","2220-07-01T12:00:00","2221-07-02","2222-07-02","2223-07-02","2224-07-01T12:00:00","2225-07-02","2226-07-02","2227-07-02","2228-07-01T12:00:00","2229-07-02","2230-07-02","2231-07-02","2232-07-01T12:00:00","2233-07-02","2234-07-02","2235-07-02","2236-07-01T12:00:00","2237-07-02","2238-07-02","2239-07-02","2240-07-01T12:00:00","2241-07-02","2242-07-02","2243-07-02","2244-07-01T12:00:00","2245-07-02","2246-07-02","2247-07-02","2248-07-01T12:00:00","2249-07-02","2250-07-02","2251-07-02","2252-07-01T12:00:00","2253-07-02","2254-07-02","2255-07-02","2256-07-01T12:00:00","2257-07-02","2258-07-02","2259-07-02","2260-07-01T12:00:00","2261-07-02","2262-07-02","2263-07-02","2264-07-01T12:00:00","2265-07-02","2266-07-02","2267-07-02","2268-07-01T12:00:00","2269-07-02","2270-07-02","2271-07-02","2272-07-01T12:00:00","2273-07-02","2274-07-02","2275-07-02","2276-07-01T12:00:00","2277-07-02","2278-07-02","2279-07-02","2280-07-01T12:00:00","2281-07-02",{"$f":"IF(JG360,JG9,JG349)","v":"2282-07-02"},"2283-07-02","2284-07-01T12:00:00","2285-07-02","2286-07-02","2287-07-02","2288-07-01T12:00:00","2289-07-02","2290-07-02","2291-07-02","2292-07-01T12:00:00","2293-07-02","2294-07-02","2295-07-02","2296-07-01T12:00:00","2297-07-02","2298-07-02","2299-07-02","2300-07-02","2301-07-02","2302-07-02","2303-07-02","2304-07-01T12:00:00","2305-07-02","2306-07-02","2307-07-02","2308-07-01T12:00:00","2309-07-02","2310-07-02","2311-07-02","2312-07-01T12:00:00","2313-07-02","2314-07-02","2315-07-02","2316-07-01T12:00:00","2317-07-02","2318-07-02","2319-07-02","2320-07-01T12:00:00","2321-07-02","2322-07-02","2323-07-02","2324-07-01T12:00:00","2325-07-02","2326-07-02","2327-07-02","2328-07-01T12:00:00","2329-07-02","2330-07-02","2331-07-02","2332-07-01T12:00:00","2333-07-02","2334-07-02","2335-07-02","2336-07-01T12:00:00","2337-07-02","2338-07-02","2339-07-02","2340-07-01T12:00:00","2341-07-02","2342-07-02","2343-07-02","2344-07-01T12:00:00","2345-07-02",{"$f":"IF(LS360,LS9,LS349)","v":"2346-07-02"},"2347-07-02","2348-07-01T12:00:00","2349-07-02","2350-07-02","2351-07-02","2352-07-01T12:00:00","2353-07-02","2354-07-02","2355-07-02","2356-07-01T12:00:00","2357-07-02","2358-07-02","2359-07-02","2360-07-01T12:00:00","2361-07-02","2362-07-02","2363-07-02","2364-07-01T12:00:00","2365-07-02","2366-07-02","2367-07-02","2368-07-01T12:00:00","2369-07-02","2370-07-02","2371-07-02","2372-07-01T12:00:00","2373-07-02","2374-07-02","2375-07-02","2376-07-01T12:00:00","2377-07-02","2378-07-02","2379-07-02","2380-07-01T12:00:00","2381-07-02","2382-07-02","2383-07-02","2384-07-01T12:00:00","2385-07-02","2386-07-02","2387-07-02","2388-07-01T12:00:00","2389-07-02","2390-07-02","2391-07-02","2392-07-01T12:00:00","2393-07-02","2394-07-02","2395-07-02","2396-07-01T12:00:00","2397-07-02","2398-07-02","2399-07-02","2400-07-01T12:00:00","2401-07-02","2402-07-02","2403-07-02","2404-07-01T12:00:00","2405-07-02","2406-07-02","2407-07-02","2408-07-01T12:00:00","2409-07-02",{"$f":"IF(OE360,OE9,OE349)","v":"2410-07-02"},"2411-07-02","2412-07-01T12:00:00","2413-07-02","2414-07-02","2415-07-02","2416-07-01T12:00:00","2417-07-02","2418-07-02","2419-07-02","2420-07-01T12:00:00","2421-07-02","2422-07-02","2423-07-02","2424-07-01T12:00:00","2425-07-02","2426-07-02","2427-07-02","2428-07-01T12:00:00","2429-07-02","2430-07-02","2431-07-02","2432-07-01T12:00:00","2433-07-02","2434-07-02","2435-07-02","2436-07-01T12:00:00","2437-07-02","2438-07-02","2439-07-02","2440-07-01T12:00:00","2441-07-02","2442-07-02","2443-07-02","2444-07-01T12:00:00","2445-07-02","2446-07-02","2447-07-02","2448-07-01T12:00:00","2449-07-02","2450-07-02","2451-07-02","2452-07-01T12:00:00","2453-07-02","2454-07-02","2455-07-02","2456-07-01T12:00:00","2457-07-02","2458-07-02","2459-07-02","2460-07-01T12:00:00","2461-07-02","2462-07-02","2463-07-02","2464-07-01T12:00:00","2465-07-02","2466-07-02","2467-07-02","2468-07-01T12:00:00","2469-07-02","2470-07-02","2471-07-02","2472-07-01T12:00:00","2473-07-02",{"$f":"IF(QQ360,QQ9,QQ349)","v":"2474-07-02"},"2475-07-02","2476-07-01T12:00:00","2477-07-02","2478-07-02","2479-07-02","2480-07-01T12:00:00","2481-07-02","2482-07-02","2483-07-02","2484-07-01T12:00:00","2485-07-02","2486-07-02","2487-07-02","2488-07-01T12:00:00","2489-07-02","2490-07-02","2491-07-02","2492-07-01T12:00:00","2493-07-02","2494-07-02","2495-07-02","2496-07-01T12:00:00","2497-07-02","2498-07-02","2499-07-02","2500-07-02","2501-07-02","2502-07-02","2503-07-02","2504-07-01T12:00:00","2505-07-02","2506-07-02","2507-07-02","2508-07-01T12:00:00","2509-07-02","2510-07-02","2511-07-02"]
[]
[]
[null,null,null,"Cash flow over holding period",null,null,null,null,"Lakhs",null,{"$f":"K351*K361","v":-26000},1381.7277897199631,1463.1342028330728,1550.4315759644203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW351*BW361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI351*EI361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU351*GU361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG351*JG361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS351*LS361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE351*OE361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ351*QQ361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Analysis of Valuation with Equity Cash Flow"]
[]
[null,null,null,"Equity Cash Flow",null,"Applied","PPA IRR","Discount Rate","Lakhs",null,{"$f":"K266","v":-7487.7102542390203},425.03653322113701,456.23881859943413,489.72835926695166,525.67254965226675,564.25101302304597,605.6564930546233,650.0958102533607,697.7908879404722,748.9798528424194,803.91821569897866,862.88013769139934,926.15978891255691,994.07280555076295,1066.9578529410046,1145.178302154251,699.42032923585111,672.92087798488956,640.64918669723829,601.09714098166842,553.34564836482286,4802.3294870615036,5130.5860129917519,5482.4823754520321,5859.7142582231381,6264.0984152539568,6437.5812682686656,6902.2481110172139,7400.3329626456571,7934.2291156093088,8506.5004267000731,9119.8934031235076,9777.3501391554673,10482.022162748122,11237.285255557725,12046.755314248403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"NPV of Cash Fow ",null,null,null,null,null,null,{"$f":"NPV(K386,L385:SC385)","v":11244.631862500368},{"$f":"NPV(L386,M385:SD385)","v":12056.504834154272},12926.481547311812,13858.66615824916,14857.446886004302,15927.515030441729,17073.885190735706,18301.916751463268,19617.336706183756,21026.26389102155,22535.234703334947,24151.230383010392,25881.705936228984,27734.620783663406,29718.471216925383,31842.324748632924,34645.560141746697,37783.65087935394,41299.203289385652,45241.018510236405,49664.184897997577,50324.915749715823,50730.070469192811,50827.895845352003,50559.250130117573,49856.669229176565,48903.321576117327,47380.438838473019,45191.954148059398,42228.839988736625,38367.511960797587,33468.04487336181,27372.179670276149,19901.097271258401,10852.9327155391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(BX386,BY385:UP385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(EJ386,EK385:XB385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(GV386,GW385:ZN385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(JH386,JI385:ABZ385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(LT386,LU385:AEL385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(OF386,OG385:AGX385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(QR386,QS385:AJJ385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"IRR over Holding Period","IRR",{"$f":"XIRR(K392:SB392,K9:SB9)","v":0.27760950922965999}]
[null,null,null,"PPA Price",null,{"$f":"F47","v":8.2841954209702078E-3}]
[null,null,"Valuation Ratios"]
[null,null,null,"Equity Value",null,null,null,null,"Lakhs",null,{"$f":"K387","v":12464.399300490491},{"$f":"L387","v":13367.514136234882},14331.515602575346,15364.383840072318,16470.969532366264,17661.506574625535,18931.993590543716,20292.906536122293,21750.578369481816,23318.440558825452,24991.11980087039,26782.346026128682,28700.366723309897,30762.780619519948,32962.363270902621,35317.0753153107,38425.597034543083,41917.453768855143,45817.253086195284,50189.933099187125,55096.612070412768,55842.617786425093,56290.355268511012,56396.738911295477,56096.097364910296,55329.33621763916,54269.847993801261,52578.035869890293,50147.250227041557,46869.852445540768,42583.320740913172,37144.404344946532,30377.430168428084,22090.217971096827,12046.755314248403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Income",null,null,null,null,"Lakhs",null,{"$f":"K287","v":0},-1025.3461267009277,-949.63485534387974,-862.50825175088153,-762.6695245057133,-648.69081886839331,-519.00079715060474,-371.87108948421655,-205.40151512846546,-17.503965818389133,194.11516672194625,431.9741471548291,698.83677588814953,997.73514249317191,1331.9944172509627,1705.2598589943698,1591.8225335890306,1938.8773851672506,2325.7375791077598,2755.6606162619,3232.9536719502685,3762.3294870615073,4090.5860129917564,4442.4823754520366,4819.7142582231427,5224.0984152539622,6437.581268268671,6902.2481110172193,7400.3329626456643,7934.2291156093161,8506.5004267000804,9119.8934031235167,9777.3501391554764,10482.022162748131,11237.285255557736,12046.755314248414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA",null,null,null,null,"Lakhs",null,{"$f":"K281","v":0},1495.6370529599508,1604.1789371107636,1720.5754346192271,1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EV/EBITDA",null,null,null,null,"x",null,{"$f":"IF(K408>0.1,K407/K408)","v":false},{"$f":"IF(L408>0.1,L407/L408)","v":25.381637921817315},24.609550101986535,23.843834507930524,23.083745092539253,22.328583153916679,21.577694049405679,20.830464132963904,20.086317900581221,19.344715329477694,18.605149397796527,17.867143772415641,17.130250653348163,16.394048763990369,15.658141477210576,14.922155067956114,14.185737083692899,13.448554824585566,12.710293925878753,11.970657035455211,11.229362580025605,10.486143613851752,9.7407467443209512,8.99293112907643,8.2424675397698888,7.4891374878381294,6.7642116136460233,6.0341216775147757,5.2988070721042879,4.5582061554167739,3.8122562282824943,3.0608935112553337,2.3040531209001229,1.5416690454529454,0.77367411983501277,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX408>0.1,BX407/BX408)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EJ408>0.1,EJ407/EJ408)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV408>0.1,GV407/GV408)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH408>0.1,JH407/JH408)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT408>0.1,LT407/LT408)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF408>0.1,OF407/OF408)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR408>0.1,QR407/QR408)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,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,"Price to Book Value"]
[null,null,null,"Equity Value",null,null,null,null,"Lakhs",null,{"$f":"K402","v":12464.399300490491},{"$f":"L402","v":13367.514136234882},14331.515602575346,15364.383840072318,16470.969532366264,17661.506574625535,18931.993590543716,20292.906536122293,21750.578369481816,23318.440558825452,24991.11980087039,26782.346026128682,28700.366723309897,30762.780619519948,32962.363270902621,35317.0753153107,38425.597034543083,41917.453768855143,45817.253086195284,50189.933099187125,55096.612070412768,55842.617786425093,56290.355268511012,56396.738911295477,56096.097364910296,55329.33621763916,54269.847993801261,52578.035869890293,50147.250227041557,46869.852445540768,42583.320740913172,37144.404344946532,30377.430168428084,22090.217971096827,12046.755314248403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity Book Value",null,null,null,null,"Lakhs",null,{"$f":"K327","v":7487.7102542390203},6037.3275943169556,4631.4539203736413,3279.2173093558076,1990.8752351978274,777.93340330638807,-346.72388689883996,-1368.6907866364172,-2271.8831897053551,-3038.3670083661636,-3648.1700573431958,-4079.0760478797661,-4306.3990609041739,-4302.7367239617652,-4037.7001596518071,-3477.6186028116886,-2585.216398458509,-1319.259891276148,365.82850113437348,2520.3919764146049,5200.0000000000509,4160.0000000000537,3120.0000000000591,2080.0000000000637,1040.0000000000682,7.3669070843607187E-11,7.9126039054244757E-11,8.4583007264882326E-11,9.1858964879065752E-11,9.9134922493249178E-11,1.0550138540565968E-10,1.1459633242338896E-10,1.2369127944111824E-10,1.3278622645884752E-10,1.4370016288012266E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"BW327","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"EI327","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"GU327","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"JG327","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"LS327","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"OE327","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,{"$f":"QQ327","v":1.546140993013978E-10},1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10,1.546140993013978E-10]
[null,null,null,"P/B Ratio",null,null,null,null,"Lakhs",null,{"$f":"IF(K413>0.1,K412/K413)","v":1.6646476529235377},{"$f":"IF(L413>0.1,L412/L413)","v":2.2141442430286475},3.0943880364503671,4.6853814159362939,8.2732304069921252,22.703108646010374,false,false,false,false,false,false,false,false,false,false,false,false,125.24243721887055,19.913542642912649,10.595502321233122,13.423706198659705,18.04178053477883,27.113816784275841,53.938555158564057,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX413>0.1,BX412/BX413)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EJ413>0.1,EJ412/EJ413)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV413>0.1,GV412/GV413)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH413>0.1,JH412/JH413)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT413>0.1,LT412/LT413)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF413>0.1,OF412/OF413)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR413>0.1,QR412/QR413)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,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,"EV to Invested Capital"]
[null,null,null,"Enterprise Value",null,null,null,null,"Lakhs",null,{"$f":"K374","v":36479.307204720608},{"$f":"L374","v":37961.718140683377},39478.121925378844,41025.115921471486,42598.583702309712,44193.606217256296,45804.363579890894,47424.026567291665,49044.636834221557,50656.974754110473,52250.413698574201,53812.759458130771,55330.073387983663,56786.477733395135,58163.941448354897,59442.044667961592,60597.719828098685,61604.967244426785,62434.542765159975,63053.614897162406,63425.388571092619,63508.692457014004,63257.526465312774,62620.56576700748,61540.617340521138,59954.024696463901,58060.215971484016,55532.006600365858,52283.915517857728,48221.135991009796,43238.61231010007,37220.03005461477,30036.712136339214,21546.412136080693,11591.995705904788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Invested Capital",null,null,null,null,"Lakhs",null,{"$f":"K329","v":26000},24960,23920,22880,21840,20800,19760,18720,17680,16640,15600,14560.000000000002,13520.000000000002,12480.000000000002,11440.000000000002,10400.000000000002,9360,8320.0000000000018,7280.0000000000018,6240.0000000000018,5200.0000000000018,4160.0000000000009,3120.0000000000023,2080.0000000000023,1040.000000000002,2.1745544392615554E-12,1.9119613375514805E-12,1.191803330853593E-12,1.796464630314726E-12,1.8674222245980708E-12,4.5248511551648559E-13,1.1435201100343164E-12,1.1622421426952352E-12,4.5486617655067716E-13,7.822937752420663E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,{"$f":"BW329","v":2.6280066812675236E-13},2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,{"$f":"EI329","v":2.6280066812675236E-13},2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,{"$f":"GU329","v":2.6280066812675236E-13},2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,{"$f":"JG329","v":2.6280066812675236E-13},2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,{"$f":"LS329","v":2.6280066812675236E-13},2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,{"$f":"OE329","v":2.6280066812675236E-13},2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,{"$f":"QQ329","v":2.6280066812675236E-13},2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13,2.6280066812675236E-13]
[null,null,null,"EV/Inv Cap",null,null,null,null,"x",null,{"$f":"K417/K418","v":1.4030502771046387},{"$f":"L417/L418","v":1.5209021690978917},1.6504231574155035,1.7930557657985788,1.9504846017541078,2.1246926065988605,2.318034594124033,2.5333347525262639,2.7740179204876445,3.0442893482037543,3.349385493498346,3.6959312814650249,4.092461049407075,4.5501985363297379,5.0842606161149382,5.7155812180732291,6.4741153662498592,7.4044431784166793,8.5761734567527412,10.104745977109356,12.197190109825499,15.266512609859133,20.274848226061771,30.106041234138178,59.173670519731743,2.757071683927276E+16,3.0366835788550936E+16,4.6594941600467536E+16,2.9103782304190432E+16,2.5822299507755152E+16,9.5558087608574032E+16,3.2548644949932552E+16,2.5843764421314296E+16,4.7368683904946672E+16,1.4817957233927702E+16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX417/BX418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ417/EJ418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV417/GV418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH417/JH418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT417/LT418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF417/OF418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR417/QR418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Graphs"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K10,K9,NA())","v":{"$error":"#N/A"}},"2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW10,BW9,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EI10,EI9,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GU10,GU9,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JG10,JG9,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS10,LS9,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE10,OE9,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QQ10,QQ9,NA())","v":{"$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"}]
[null,null,null,"Project value"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K422","v":{"$error":"#N/A"}},{"$f":"L422","v":"2027-12-31"},"2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BX422","v":{"$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":"EJ422","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"},{"$error":"#N/A"},{"$f":"FE422","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"},{"$f":"HE422","v":{"$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":"JQ422","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"},{"$f":"KQ422","v":{"$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"},{"$error":"#N/A"},{"$f":"LU422","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MB422","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"},{"$error":"#N/A"},{"$f":"MU422","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"NB422","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"},{"$error":"#N/A"},{"$f":"NQ422","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"},{"$f":"QC422","v":{"$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"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"IF(K10,K84)","v":false},1495.6370529599508,1604.1789371107636,1720.5754346192271,1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW10,BW84)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI10,EI84)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU10,GU84)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG10,JG84)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS10,LS84)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE10,OE84)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ10,QQ84)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Debt Service",null,null,null,null,null,null,{"$f":"K133","v":0},1070.6005197388138,1147.9401185113295,1230.8470753522754,1319.7205410935553,1414.9881492927345,1517.1080375302608,1626.5710112143299,1743.9028598619757,1869.6668365156197,2004.4663116922607,2148.9476140508855,2303.8030708059741,2469.7742618147431,2647.6555022268994,2838.2975696122635,3042.6116925781148,3261.5738190590419,3496.2291837126131,3747.697195189482,4017.1766654722774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K422","v":{"$error":"#N/A"}},{"$f":"L422","v":"2027-12-31"},"2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BX422","v":{"$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":"EJ422","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"},{"$f":"GV422","v":{"$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":"JH422","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"},{"$f":"LT422","v":{"$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":"OF422","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"},{"$f":"QR422","v":{"$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"},{"$error":"#N/A"}]
[null,null,null,"Value - Pre-tax Cash Flow",null,null,null,null,null,null,{"$f":"K364","v":33489.906676872182},35270.259969763902,37114.808903450306,39021.735054022516,40988.443957498486,43011.444807166656,45086.215065624128,47207.048265495832,49366.883084828471,51557.111575281138,53767.36419141716,55985.269015367165,58196.182290370125,60382.887066445954,62525.256418659461,64599.877319744366,66579.630830565424,68433.223809923627,70124.66683506305,71612.692460957667,72850.107324586774,73783.070913933057,74350.293063727018,74482.141403717367,74099.649062423792,73113.411911062532,71422.363508869312,68912.414671622158,65454.943217947039,60905.117939928037,55100.039181272565,47856.676571980468,38969.582445706619,28208.357235602802,15314.840685241847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value - After-tax Cash Flow",null,null,null,null,null,null,{"$f":"K374","v":36479.307204720608},37961.718140683377,39478.121925378844,41025.115921471486,42598.583702309712,44193.606217256296,45804.363579890894,47424.026567291665,49044.636834221557,50656.974754110473,52250.413698574201,53812.759458130771,55330.073387983663,56786.477733395135,58163.941448354897,59442.044667961592,60597.719828098685,61604.967244426785,62434.542765159975,63053.614897162406,63425.388571092619,63508.692457014004,63257.526465312774,62620.56576700748,61540.617340521138,59954.024696463901,58060.215971484016,55532.006600365858,52283.915517857728,48221.135991009796,43238.61231010007,37220.03005461477,30036.712136339214,21546.412136080693,11591.995705904788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value - Equity Cash Flow",null,null,null,null,null,null,{"$f":"K387","v":12464.399300490491},13367.514136234882,14331.515602575346,15364.383840072318,16470.969532366264,17661.506574625535,18931.993590543716,20292.906536122293,21750.578369481816,23318.440558825452,24991.11980087039,26782.346026128682,28700.366723309897,30762.780619519948,32962.363270902621,35317.0753153107,38425.597034543083,41917.453768855143,45817.253086195284,50189.933099187125,55096.612070412768,55842.617786425093,56290.355268511012,56396.738911295477,56096.097364910296,55329.33621763916,54269.847993801261,52578.035869890293,50147.250227041557,46869.852445540768,42583.320740913172,37144.404344946532,30377.430168428084,22090.217971096827,12046.755314248403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Life Period Counter",null,null,null,{"$f":"H10","v":35},null,0,{"$f":"J433+K10","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"BV433+BW10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"EH433+EI10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"GT433+GU10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"JF433+JG10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"LR433+LS10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"OD433+OE10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"QP433+QQ10","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,H433)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(K435,433:433,425:425,0,-1)","v":1495.6370529599508},{"$f":"_xlfn.XLOOKUP(L435,433:433,425:425,0,-1)","v":1604.1789371107636},1720.5754346192271,1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,0,{"$f":"_xlfn.XLOOKUP(AT435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(AU435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(AV435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(AW435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(AX435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(AY435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(AZ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BA435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BB435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BC435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BD435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BE435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BF435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BG435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BH435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BI435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BJ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BK435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BL435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BM435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BN435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BO435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BP435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BQ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BR435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BS435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BT435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BU435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BV435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BW435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BX435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BY435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(BZ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CA435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CB435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CC435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CD435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CE435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CF435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CG435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CH435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CI435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CJ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CK435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CL435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CM435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CN435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CO435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CP435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CQ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CR435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CS435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CT435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CU435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CV435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CW435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CX435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CY435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(CZ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DA435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DB435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DC435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DD435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DE435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DF435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DG435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DH435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DI435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DJ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DK435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DL435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DM435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DN435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DO435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DP435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DQ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DR435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DS435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DT435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DU435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DV435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DW435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DX435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DY435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(DZ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EA435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EB435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EC435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(ED435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EE435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EF435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EG435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EH435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EI435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EJ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EK435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EL435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EM435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EN435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EO435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EP435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EQ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(ER435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(ES435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(ET435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EU435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EV435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EW435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EX435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EY435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(EZ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FA435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FB435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FC435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FD435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FE435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FF435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FG435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FH435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FI435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FJ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FK435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FL435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FM435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FN435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FO435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FP435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FQ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FR435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FS435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FT435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FU435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FV435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FW435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FX435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FY435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(FZ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GA435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GB435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GC435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GD435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GE435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GF435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GG435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GH435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GI435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GJ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GK435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GL435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GM435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GN435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GO435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GP435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GQ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GR435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GS435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GT435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GU435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GV435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GW435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GX435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GY435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(GZ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HA435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HB435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HC435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HD435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HE435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HF435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HG435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HH435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HI435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HJ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HK435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HL435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HM435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HN435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HO435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HP435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HQ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HR435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HS435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HT435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HU435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HV435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HW435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HX435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HY435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(HZ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IA435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IB435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IC435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(ID435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IE435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IF435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IG435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IH435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(II435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IJ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IK435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IL435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IM435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IN435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IO435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IP435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IQ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IR435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IS435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IT435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IU435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IV435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IW435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IX435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IY435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(IZ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JA435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JB435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JC435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JD435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JE435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JF435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JG435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JH435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JI435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JJ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JK435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JL435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JM435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JN435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JO435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JP435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JQ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JR435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JS435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JT435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JU435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JV435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JW435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JX435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JY435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(JZ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KA435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KB435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KC435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KD435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KE435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KF435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KG435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KH435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KI435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KJ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KK435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KL435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KM435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KN435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KO435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KP435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KQ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KR435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KS435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KT435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KU435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KV435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KW435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KX435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KY435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KZ435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LA435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LB435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LC435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LD435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LE435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LF435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LG435,433:433,425:425,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LH435,433:433,425:425,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(NT435,433:433,425:425,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(K435,433:433,426:426,0,-1)","v":1070.6005197388138},{"$f":"_xlfn.XLOOKUP(L435,433:433,426:426,0,-1)","v":1147.9401185113295},1230.8470753522754,1319.7205410935553,1414.9881492927345,1517.1080375302608,1626.5710112143299,1743.9028598619757,1869.6668365156197,2004.4663116922607,2148.9476140508855,2303.8030708059741,2469.7742618147431,2647.6555022268994,2838.2975696122635,3042.6116925781148,3261.5738190590419,3496.2291837126131,3747.697195189482,4017.1766654722774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(AT435,433:433,426:426,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(CP435,433:433,426:426,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(ES435,433:433,426:426,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(HE435,433:433,426:426,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(JQ435,433:433,426:426,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(LI435,433:433,426:426,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(NU435,433:433,426:426,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]

{"sheet":"Transaction","index":5,"n_rows":62,"n_cols":8,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Equity IRR",{"$f":"'Acquiror Model'!F122","v":3.6160698533058172E-2}]
[null,null,null,null,"Units","Constant"]
[]
[null,"Transaction Date",null,null,"Date",{"$f":"'Financial Model'!F383","v":"2029-12-31"}]
[]
[null,"Valuation"]
[null,null,"Valuation from Free Cash Flow (Seller Perspective; No Synergies)",null,"Lakhs",{"$f":"'Sensitivity Analysis'!$D$23","v":27998.099572094237}]
[null,null,"Valuation from Equity Cash Flow (Seller Perspective; No Synergies)",null,"Lakhs",{"$f":"'Sensitivity Analysis'!$D$25","v":8385.3599812612738}]
[]
[null,null,"Flag for Assumption Debt",null,"Flag",{"$f":"'Input C'!F94","v":false}]
[null,null,"Flag for Calculation of New Debt",null,"Flag",{"$f":"'Input C'!F95","v":true}]
[]
[null,null,"Existing Debt (Financial Model; Lookup)",null,"Lakhs",{"$f":"LOOKUP(F4,'Financial Model'!9:9,'Financial Model'!320:320)","v":19600.782690644191}]
[null,null,"New Debt Issued (Acquiror Model; Transaction period)",null,"Lakhs",{"$f":"'Acquiror Model'!F47","v":33328.333605787244}]
[]
[null,null,"Debt Applied in Transaction",null,"Lakhs",{"$f":"F13*F10+F11*F14","v":33328.333605787244}]
[]
[null,null,"Valuation Flag (Enterprise or Equity Value Paid)",null,"Flag",{"$f":"'Input C'!H94","v":false}]
[null,null,"Enterprise Value Applied",null,"Lakhs",{"$f":"Consideration","v":48414.129269988567}]
[]
[null,null,"Fee Percent on Enterprise Value",null,"%",{"$f":"'Input C'!F97","v":2.5000000000000001E-2}]
[null,null,"Fees on Enterprise Value",null,"Lakhs",{"$f":"F21*F19","v":1210.3532317497143}]
[]
[null,null,"Fees on New Debt",null,"%",{"$f":"'Input C'!F104","v":1.4999999999999999E-2}]
[null,null,"Total Fees on New Debt",null,"Lakhs",{"$f":"F24*F14*F11","v":499.92500408680866}]
[]
[null,"Financing on Transation"]
[]
[null,null,"New Debt Capacity from Transaction"]
[null,null,null,"Minimum DSCR","x",{"$f":"'Input C'!F99","v":1.2}]
[null,null,null,"Tenure","Years",{"$f":"'Input C'!F102","v":25}]
[null,null,null,"Interest Rate","% p.a.",{"$f":"'Input C'!F103","v":7.4999999999999997E-2}]
[null,null,null,"New Debt Computed","Flag"]
[]
[null,null,"Equity Financing on Transaction"]
[null,null,null,"Existing Share Price","Lakhs/Share",20]
[null,null,null,"Total New Shares","Shares"]
[]
[null,"Uses and Sources on Transaction"]
[null,null,"Uses of Funds at Transaction"]
[null,null,null,"Consideration for Enterprise (Goal Seek)","Lakhs",48414.129269988567,"Consideration",{"$f":"F19","v":48414.129269988567}]
[null,null,null,"Payment of Advisory Fees","Lakhs",{"$f":"F22","v":1210.3532317497143}]
[null,null,null,"Payment of Debt Fees","Lakhs",{"$f":"F25","v":499.92500408680866}]
[null,null,null,"Debt Repayment","Lakhs"]
[null,null,null,"Cash Reserve Account","Lakhs",{"$f":"'Acquiror Model'!E69*G45","v":9764.7871626568158},{"$f":"'Acquiror Model'!F66","v":true}]
[null,null,null,"Total Uses of Funds","Lakhs",{"$f":"SUM(F41:F45)","v":59889.194668481905}]
[]
[null,null,"Sources of Funds"]
[null,null,null,"Assumption of Existing Debt","Lakhs",{"$f":"F10*F13","v":0}]
[null,null,null,"New Debt","Lakhs",{"$f":"F16","v":33328.333605787244},{"$f":"F50/F46","v":0.55649994611343578}]
[null,null,null,"New Equity ","Lakhs",{"$f":"F46-F49-F50","v":26560.861062694661},{"$f":"F51/$F$46","v":0.44350005388656427}]
[null,null,null,"Total Sources of Funds","Lakhs",{"$f":"SUM(F49:F51)","v":59889.194668481905},{"$f":"F52/F46","v":1}]
[]
[null,"Accounting"]
[null,null,"Enterprise Value",null,"Lakhs",{"$f":"F41","v":48414.129269988567}]
[null,null,"Less: Existing Book Value",null,"Lakhs",{"$f":"LOOKUP(F4,'Financial Model'!9:9,'Financial Model'!317:317)","v":22880}]
[null,null,"Net Increase",null,"Lakhs",{"$f":"F55-F56","v":25534.129269988567}]
[]
[null,null,"Fair Market Value",null,"Lakhs",{"$f":"F55","v":48414.129269988567}]
[null,null,"Less: Book Value",null,"Lakhs",{"$f":"F56","v":22880}]
[null,null,"Less: Write-up",null,"Lakhs",{"$f":"F57","v":25534.129269988567}]
[null,null,"Goodwill",null,"Lakhs",{"$f":"F59-F60-F61","v":0}]

{"sheet":"Acquiror Model","index":6,"n_rows":228,"n_cols":50,"rows_kept":228,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Circular",{"$f":"MasterDiff","v":-9764.7889546873303}]
[null,null,null,null,"Input Unit","Constant","Sum","Model Unit",null,null,null,null,"Iteration Button",false,null,false]
[null,"Timing"]
[null,null,"Period",null,null,null,null,"Period",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,"Transaction Period",null,"Flag",0,null,"Flag",null,{"$f":"(J4=$F$5)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Prospective Period",null,null,null,null,"Flag",null,{"$f":"(J5=$F$5)*1","v":0},{"$f":"(NOT(K5))*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]
[null,null,"Months in Period",null,"Months",{"$f":"'Financial Model'!G7","v":12},null,"Months",null,{"$f":"IF(J5,0,$F$7)","v":0},{"$f":"IF(K5,0,$F$7)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,"Start of Period",null,"Date",null,null,"Date",null,{"$f":"I9","v":"2029-12-31"},{"$f":"J9+1","v":"2030-01-01"},{"$f":"K9+1","v":"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","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01"]
[null,null,"End of Period",null,"Date",{"$f":"Transaction!F4","v":"2029-12-31"},null,"Date",{"$f":"F9","v":"2029-12-31"},{"$f":"EOMONTH(J8,J7-J6)","v":"2029-12-31"},{"$f":"EOMONTH(K8,K7-K6)","v":"2030-12-31"},"2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31"]
[null,null,"Operating Period",null,"Date",{"$f":"'Financial Model'!G10","v":"2062-01-01"},{"$f":"SUM(J10:XFD10)","v":32},"Flag",null,{"$f":"(NOT( J5 ))*(J8<$F$10)","v":0},{"$f":"(NOT( K5 ))*(K8<$F$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0]
[null,null,"Operating Life Counter",null,null,null,null,"#",null,{"$f":"I11 + J10","v":0},{"$f":"J11 + K10","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,32,32,32,32,32,32,32,32]
[]
[null,"Transferred Variables"]
[null,null,"Revenues",null,null,null,{"$f":"SUM(J14:XFD14)","v":307904.50098151778},"Lakhs",null,{"$f":"LOOKUP(J$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*J$6","v":0},{"$f":"LOOKUP(K$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*K$6","v":2552.8473499458223},{"$f":"LOOKUP(L$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*L$6","v":2743.2897622517808},{"$f":"LOOKUP(M$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*M$6","v":2947.9391785157645},{"$f":"LOOKUP(N$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*N$6","v":3167.8554412330413},{"$f":"LOOKUP(O$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*O$6","v":3404.1774571490268},{"$f":"LOOKUP(P$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*P$6","v":3658.1290954523447},{"$f":"LOOKUP(Q$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*Q$6","v":3931.0255259730893},{"$f":"LOOKUP(R$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*R$6","v":4224.2800302106825},{"$f":"LOOKUP(S$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*S$6","v":4539.4113204644009},{"$f":"LOOKUP(T$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*T$6","v":4878.0514049710455},{"$f":"LOOKUP(U$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*U$6","v":5241.9540397818864},{"$f":"LOOKUP(V$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*V$6","v":5633.003811149616},{"$f":"LOOKUP(W$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*W$6","v":6053.225895461379},{"$f":"LOOKUP(X$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*X$6","v":6504.7965472627984},{"$f":"LOOKUP(Y$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*Y$6","v":6990.0543696886043},{"$f":"LOOKUP(Z$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*Z$6","v":7511.5124256673762},{"$f":"LOOKUP(AA$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AA$6","v":8071.8712526221634},{"$f":"LOOKUP(AB$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AB$6","v":8674.0328480677781},{"$f":"LOOKUP(AC$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AC$6","v":9321.1156985336384},{"$f":"LOOKUP(AD$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AD$6","v":10016.470929644249},{"$f":"LOOKUP(AE$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AE$6","v":10763.699660995713},{"$f":"LOOKUP(AF$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AF$6","v":11566.671655705995},{"$f":"LOOKUP(AG$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AG$6","v":12429.545361221664},{"$f":"LOOKUP(AH$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AH$6","v":13356.789445168804},{"$f":"LOOKUP(AI$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AI$6","v":14353.205937778399},{"$f":"LOOKUP(AJ$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AJ$6","v":15423.955100736668},{"$f":"LOOKUP(AK$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AK$6","v":16574.582151251627},{"$f":"LOOKUP(AL$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AL$6","v":17811.045979734998},{"$f":"LOOKUP(AM$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AM$6","v":19139.750009823238},{"$f":"LOOKUP(AN$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AN$6","v":20567.575360556053},{"$f":"LOOKUP(AO$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AO$6","v":22101.91648245354},{"$f":"LOOKUP(AP$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AP$6","v":23750.719452044574},{"$f":"LOOKUP(AQ$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AQ$6","v":0},{"$f":"LOOKUP(AR$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AR$6","v":0},{"$f":"LOOKUP(AS$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AS$6","v":0},{"$f":"LOOKUP(AT$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AT$6","v":0},{"$f":"LOOKUP(AU$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AU$6","v":0},{"$f":"LOOKUP(AV$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AV$6","v":0},{"$f":"LOOKUP(AW$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AW$6","v":0},{"$f":"LOOKUP(AX$9,'Financial Model'!$9:$9,'Financial Model'!279:279)*AX$6","v":0}]
[null,null,"Operating Expenses",null,null,null,{"$f":"SUM(J15:XFD15)","v":94949.938706130299},"Lakhs",null,{"$f":"LOOKUP(J$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*J$6","v":0},{"$f":"LOOKUP(K$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*K6","v":707.45425920000014},{"$f":"LOOKUP(L$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*L6","v":764.05059993600014},{"$f":"LOOKUP(M$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*M6","v":825.17464793088038},{"$f":"LOOKUP(N$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*N6","v":891.18861976535072},{"$f":"LOOKUP(O$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*O6","v":962.48370934657896},{"$f":"LOOKUP(P$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*P6","v":1039.4824060943054},{"$f":"LOOKUP(Q$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*Q6","v":1122.6409985818498},{"$f":"LOOKUP(R$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*R6","v":1212.4522784683977},{"$f":"LOOKUP(S$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*S6","v":1309.4484607458699},{"$f":"LOOKUP(T$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*T6","v":1414.2043376055394},{"$f":"LOOKUP(U$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*U6","v":1527.3406846139826},{"$f":"LOOKUP(V$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*V6","v":1649.5279393831017},{"$f":"LOOKUP(W$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*W6","v":1781.49017453375},{"$f":"LOOKUP(X$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*X6","v":1924.0093884964494},{"$f":"LOOKUP(Y$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*Y6","v":2077.9301395761659},{"$f":"LOOKUP(Z$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*Z6","v":2244.1645507422591},{"$f":"LOOKUP(AA$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AA6","v":2423.6977148016404},{"$f":"LOOKUP(AB$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AB6","v":2617.5935319857717},{"$f":"LOOKUP(AC$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AC6","v":2827.0010145446336},{"$f":"LOOKUP(AD$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AD6","v":3053.1610957082048},{"$f":"LOOKUP(AE$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AE6","v":3297.413983364861},{"$f":"LOOKUP(AF$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AF6","v":3561.2071020340509},{"$f":"LOOKUP(AG$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AG6","v":3846.1036701967755},{"$f":"LOOKUP(AH$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AH6","v":4153.7919638125177},{"$f":"LOOKUP(AI$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AI6","v":4486.0953209175195},{"$f":"LOOKUP(AJ$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AJ6","v":4844.9829465909206},{"$f":"LOOKUP(AK$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AK6","v":5232.5815823181947},{"$f":"LOOKUP(AL$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AL6","v":5651.1881089036506},{"$f":"LOOKUP(AM$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AM6","v":6103.2831576159433},{"$f":"LOOKUP(AN$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AN6","v":6591.5458102252196},{"$f":"LOOKUP(AO$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AO6","v":7118.8694750432378},{"$f":"LOOKUP(AP$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AP6","v":7688.3790330466973},{"$f":"LOOKUP(AQ$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AQ6","v":0},{"$f":"LOOKUP(AR$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AR6","v":0},{"$f":"LOOKUP(AS$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AS6","v":0},{"$f":"LOOKUP(AT$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AT6","v":0},{"$f":"LOOKUP(AU$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AU6","v":0},{"$f":"LOOKUP(AV$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AV6","v":0},{"$f":"LOOKUP(AW$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AW6","v":0},{"$f":"LOOKUP(AX$9,'Financial Model'!$9:$9,'Financial Model'!280:280)*AX6","v":0}]
[null,null,"Depreciation",null,null,null,{"$f":"SUM(J16:XFD16)","v":22880},"Lakhs",null,{"$f":"LOOKUP(J$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*J$6","v":0},{"$f":"LOOKUP(K$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*K$6","v":1040},{"$f":"LOOKUP(L$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*L$6","v":1040},{"$f":"LOOKUP(M$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*M$6","v":1040},{"$f":"LOOKUP(N$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*N$6","v":1040},{"$f":"LOOKUP(O$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*O$6","v":1040},{"$f":"LOOKUP(P$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*P$6","v":1040},{"$f":"LOOKUP(Q$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*Q$6","v":1040},{"$f":"LOOKUP(R$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*R$6","v":1040},{"$f":"LOOKUP(S$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*S$6","v":1040},{"$f":"LOOKUP(T$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*T$6","v":1040},{"$f":"LOOKUP(U$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*U$6","v":1040},{"$f":"LOOKUP(V$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*V$6","v":1040},{"$f":"LOOKUP(W$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*W$6","v":1040},{"$f":"LOOKUP(X$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*X$6","v":1040},{"$f":"LOOKUP(Y$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*Y$6","v":1040},{"$f":"LOOKUP(Z$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*Z$6","v":1040},{"$f":"LOOKUP(AA$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AA$6","v":1040},{"$f":"LOOKUP(AB$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AB$6","v":1040},{"$f":"LOOKUP(AC$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AC$6","v":1040},{"$f":"LOOKUP(AD$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AD$6","v":1040},{"$f":"LOOKUP(AE$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AE$6","v":1040},{"$f":"LOOKUP(AF$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AF$6","v":1040},{"$f":"LOOKUP(AG$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AG$6","v":0},{"$f":"LOOKUP(AH$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AH$6","v":0},{"$f":"LOOKUP(AI$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AI$6","v":0},{"$f":"LOOKUP(AJ$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AJ$6","v":0},{"$f":"LOOKUP(AK$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AK$6","v":0},{"$f":"LOOKUP(AL$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AL$6","v":0},{"$f":"LOOKUP(AM$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AM$6","v":0},{"$f":"LOOKUP(AN$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AN$6","v":0},{"$f":"LOOKUP(AO$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AO$6","v":0},{"$f":"LOOKUP(AP$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AP$6","v":0},{"$f":"LOOKUP(AQ$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AQ$6","v":0},{"$f":"LOOKUP(AR$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AR$6","v":0},{"$f":"LOOKUP(AS$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AS$6","v":0},{"$f":"LOOKUP(AT$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AT$6","v":0},{"$f":"LOOKUP(AU$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AU$6","v":0},{"$f":"LOOKUP(AV$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AV$6","v":0},{"$f":"LOOKUP(AW$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AW$6","v":0},{"$f":"LOOKUP(AX$9,'Financial Model'!$9:$9,'Financial Model'!282:282)*AX$6","v":0}]
[null,null,"Depreciation Rate",null,null,null,{"$f":"SUM(J17:XFD17)","v":0.99999999999999967},"%",null,{"$f":"J16/$G$16","v":0},{"$f":"K16/$G$16","v":4.5454545454545456E-2},4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Existing Debt Repayment",null,null,null,null,"Lakhs",null,{"$f":"LOOKUP(J$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*J$6","v":0},{"$f":"LOOKUP(K$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*K$6","v":-248.34207415798005},{"$f":"LOOKUP(L$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*L$6","v":-172.94183189143928},{"$f":"LOOKUP(M$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*M$6","v":-84.657290205228037},{"$f":"LOOKUP(N$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*N$6","v":18.033100262422749},{"$f":"LOOKUP(O$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*O$6","v":136.80759693106233},{"$f":"LOOKUP(P$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*P$6","v":273.51618133919146},{"$f":"LOOKUP(Q$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*Q$6","v":430.1969510229676},{"$f":"LOOKUP(R$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*R$6","v":609.09400946342976},{"$f":"LOOKUP(S$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*S$6","v":812.67698697559263},{"$f":"LOOKUP(T$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*T$6","v":1043.662336942409},{"$f":"LOOKUP(U$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*U$6","v":1305.0365643099581},{"$f":"LOOKUP(V$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*V$6","v":1600.0815568401188},{"$f":"LOOKUP(W$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*W$6","v":1932.4022043531795},{"$f":"LOOKUP(X$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*X$6","v":2305.9565071823608},{"$f":"LOOKUP(Y$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*Y$6","v":2725.088392410521},{"$f":"LOOKUP(Z$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*Z$6","v":3194.5634752802316},{"$f":"LOOKUP(AA$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AA$6","v":3719.6080235854456},{"$f":"LOOKUP(AB$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AB$6","v":3.8926373235881331E-12},{"$f":"LOOKUP(AC$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AC$6","v":4.2040483094751833E-12},{"$f":"LOOKUP(AD$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AD$6","v":4.5403721742331983E-12},{"$f":"LOOKUP(AE$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AE$6","v":4.9036019481718547E-12},{"$f":"LOOKUP(AF$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AF$6","v":5.2958901040256025E-12},{"$f":"LOOKUP(AG$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AG$6","v":5.7195613123476508E-12},{"$f":"LOOKUP(AH$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AH$6","v":6.1771262173354626E-12},{"$f":"LOOKUP(AI$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AI$6","v":6.6712963147222986E-12},{"$f":"LOOKUP(AJ$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AJ$6","v":7.2050000199000819E-12},{"$f":"LOOKUP(AK$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AK$6","v":7.7814000214920893E-12},{"$f":"LOOKUP(AL$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AL$6","v":8.4039120232114548E-12},{"$f":"LOOKUP(AM$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AM$6","v":9.0762249850683717E-12},{"$f":"LOOKUP(AN$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AN$6","v":9.8023229838738404E-12},{"$f":"LOOKUP(AO$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AO$6","v":1.0586508822583748E-11},{"$f":"LOOKUP(AP$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AP$6","v":1.1433429528390448E-11},{"$f":"LOOKUP(AQ$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AQ$6","v":0},{"$f":"LOOKUP(AR$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AR$6","v":0},{"$f":"LOOKUP(AS$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AS$6","v":0},{"$f":"LOOKUP(AT$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AT$6","v":0},{"$f":"LOOKUP(AU$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AU$6","v":0},{"$f":"LOOKUP(AV$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AV$6","v":0},{"$f":"LOOKUP(AW$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AW$6","v":0},{"$f":"LOOKUP(AX$9,'Financial Model'!$9:$9,'Financial Model'!190:190)*AX$6","v":0}]
[null,null,"Existing Debt Interest",null,null,null,null,"Lakhs",null,{"$f":"LOOKUP(J$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*J$6","v":0},{"$f":"LOOKUP(K$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*K$6","v":1568.0626152515354},{"$f":"LOOKUP(L$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*L$6","v":1587.9299811841738},{"$f":"LOOKUP(M$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*M$6","v":1601.7653277354889},{"$f":"LOOKUP(N$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*N$6","v":1608.5379109519072},{"$f":"LOOKUP(O$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*O$6","v":1607.0952629309133},{"$f":"LOOKUP(P$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*P$6","v":1596.1506551764282},{"$f":"LOOKUP(Q$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*Q$6","v":1574.2693606692931},{"$f":"LOOKUP(R$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*R$6","v":1539.8536045874557},{"$f":"LOOKUP(S$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*S$6","v":1491.1260838303815},{"$f":"LOOKUP(T$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*T$6","v":1426.1119248723342},{"$f":"LOOKUP(U$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*U$6","v":1342.6189379169414},{"$f":"LOOKUP(V$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*V$6","v":1238.2160127721447},{"$f":"LOOKUP(W$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*W$6","v":1110.2094882249353},{"$f":"LOOKUP(X$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*X$6","v":955.61731187668079},{"$f":"LOOKUP(Y$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*Y$6","v":771.140791302092},{"$f":"LOOKUP(Z$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*Z$6","v":553.13371990925032},{"$f":"LOOKUP(AA$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AA$6","v":297.56864188683176},{"$f":"LOOKUP(AB$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AB$6","v":-3.8926373235881331E-12},{"$f":"LOOKUP(AC$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AC$6","v":-4.2040483094751833E-12},{"$f":"LOOKUP(AD$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AD$6","v":-4.5403721742331983E-12},{"$f":"LOOKUP(AE$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AE$6","v":-4.9036019481718547E-12},{"$f":"LOOKUP(AF$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AF$6","v":-5.2958901040256025E-12},{"$f":"LOOKUP(AG$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AG$6","v":-5.7195613123476508E-12},{"$f":"LOOKUP(AH$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AH$6","v":-6.1771262173354626E-12},{"$f":"LOOKUP(AI$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AI$6","v":-6.6712963147222986E-12},{"$f":"LOOKUP(AJ$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AJ$6","v":-7.2050000199000819E-12},{"$f":"LOOKUP(AK$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AK$6","v":-7.7814000214920893E-12},{"$f":"LOOKUP(AL$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AL$6","v":-8.4039120232114548E-12},{"$f":"LOOKUP(AM$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AM$6","v":-9.0762249850683717E-12},{"$f":"LOOKUP(AN$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AN$6","v":-9.8023229838738404E-12},{"$f":"LOOKUP(AO$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AO$6","v":-1.0586508822583748E-11},{"$f":"LOOKUP(AP$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AP$6","v":-1.1433429528390448E-11},{"$f":"LOOKUP(AQ$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AQ$6","v":0},{"$f":"LOOKUP(AR$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AR$6","v":0},{"$f":"LOOKUP(AS$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AS$6","v":0},{"$f":"LOOKUP(AT$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AT$6","v":0},{"$f":"LOOKUP(AU$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AU$6","v":0},{"$f":"LOOKUP(AV$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AV$6","v":0},{"$f":"LOOKUP(AW$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AW$6","v":0},{"$f":"LOOKUP(AX$9,'Financial Model'!$9:$9,'Financial Model'!194:194)*AX$6","v":0}]
[]
[null,"Operations"]
[null,null,"EBITDA",null,null,null,null,"Lakhs",null,{"$f":"J14-J15","v":0},{"$f":"K14-K15","v":1845.3930907458221},1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0]
[null,null,"Less: Enterprise Value Consideration",null,"Lakhs",{"$f":"Transaction!F41","v":48414.129269988567},null,"Lakhs",null,{"$f":"$F$24*J5","v":48414.129269988567},{"$f":"$F$24*K5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Fees on EV",null,"Lakhs",{"$f":"Transaction!F42","v":1210.3532317497143},null,"Lakhs",null,{"$f":"$F$25*J5","v":1210.3532317497143},{"$f":"$F$25*K5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow",null,null,null,null,"Lakhs",null,{"$f":"J23-J24-J25","v":-49624.482501738283},{"$f":"K23-K24-K25","v":1845.3930907458221},1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0]
[null,null,"IRR",null,"%",{"$f":"IRR(J26:AX26)","v":7.9277987868518363E-2}]
[]
[null,"Financing"]
[null,null,"Existing Debt"]
[null,null,null,"Flag for Assumption of Debt","Flag",{"$f":"Transaction!F10","v":false},null,"Flag",null,{"$f":"$F$31","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Opening Debt",null,null,null,"Lakhs",null,null,{"$f":"J34","v":0},{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment",null,null,{"$f":"SUM(J33:XFD33)","v":0},"Lakhs",null,{"$f":"J19*J31","v":0},{"$f":"K19*K31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","Lakhs",{"$f":"Transaction!F49","v":0},null,"Lakhs",null,{"$f":"IF(J5,$F$34,J32-J33)*J31","v":0},{"$f":"IF(K5,$F$34,K32-K33)*K31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest",null,null,{"$f":"SUM(J36:XFD36)","v":0},"Lakhs",null,{"$f":"J31*J20","v":0},{"$f":"K31*K20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service - Existing Debt",null,null,{"$f":"SUM(J37:XFD37)","v":0},"Lakhs",null,{"$f":"J36+J33","v":0},{"$f":"K36+K33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"New Debt - Debt Sizing"]
[null,null,null,"Flag for New Debt","Flag",{"$f":"Transaction!F11","v":true},null,"Flag",null,{"$f":"$F$40","v":true},{"$f":"$F$40","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Debt Repyament Flag","years",{"$f":"'Input C'!$F$102","v":25},{"$f":"SUM(J41:XFD41)","v":25},"flag",null,{"$f":"--AND( (J11<=$F41),J10 )","v":0},{"$f":"--AND( (K11<=$F41),K10 )","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS",null,null,{"$f":"SUM(J42:XFD42)","v":111697.73537550418},"Lakhs",null,{"$f":"J120*J41","v":0},{"$f":"K120*K41","v":1845.3930907458221},1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6709.1658460958961,6290.2458247043724,6628.6347582102771,6725.8854188496744,7107.083113222272,7509.4824163719968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"Transaction!F30","v":1.2},null,"Lakhs",null,{"$f":"J42/ $F43*J40","v":0},{"$f":"K42/ $F43*K40","v":1537.8275756215185},1649.3659685964838,1768.9704421540703,1897.2223512230755,2034.7447898353732,2182.2055744650329,2340.3204394926997,2509.8564597852373,2691.6357164321093,2886.5392228045885,3095.511129306587,3319.5632264720957,3559.7797674396907,3817.3226323052904,4093.4368584270323,4389.4565624375982,4706.8112815171025,5047.0327634016721,5411.7622366575042,5590.9715384132469,5241.8715205869776,5523.8622985085649,5604.9045157080618,5922.5692610185606,6257.902013643331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate","% p.a.",{"$f":"Transaction!F32","v":7.4999999999999997E-2},null,null,null,{"$f":"$F44","v":7.4999999999999997E-2},{"$f":"$F44","v":7.4999999999999997E-2},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,null,"Interest Rate Index",null,null,null,"Index",{"$f":"one","v":1},{"$f":"I45 * ( 1 + J44 * NOT( J5 )  )","v":1},1.075,1.1556249999999999,1.2422968749999999,1.3354691406249999,1.4356293261718749,1.5433015256347655,1.6590491400573728,1.7834778255616757,1.9172386624788014,2.0610315621647115,2.2156089293270647,2.3817795990265944,2.5604130689535891,2.7524440491251081,2.9588773528094912,3.1807931542702028,3.4193526408404677,3.6758040889035026,3.9514893955712651,4.2478511002391102,4.5664399327570431,4.9089229277138209,5.2770921472923575,5.6728740583392838,6.0983396127147298,6.5557150836683347,7.0473937149434596,7.5759482435642189,8.1441443618315343,8.7549551889688999,9.4115768281415662,10.117445090252183,10.876253472021096,11.691972482422678,12.568870418604378,13.511535699999706,14.524900877499684,15.614268443312159,16.785338576560569,18.04423896980261]
[null,null,null,"PV Rate Index",null,null,null,"Index",null,{"$f":"1 / J45","v":1},0.93023255813953487,0.86533261222282321,0.80496056950960304,0.7488005297763749,0.69655863235011617,0.64796151846522432,0.60275490089788319,0.56070223339337966,0.52158347292407414,0.48519392830146429,0.45134318911764126,0.41985412941175931,0.39056198084814819,0.36331347055641694,0.33796601912224833,0.31438699453232405,0.29245301816960378,0.27204931922753844,0.25306913416515203,0.23541314806060654,0.21898897494009911,0.20371067436288293,0.18949830173291435,0.17627748998410639,0.16397906045033153,0.15253866088402931,0.14189642872932962,0.13199667788774846,0.12278760733744046,0.11422103008133995,0.10625212100589765,9.8839182331067588E-2,9.1943425424248923E-2,8.552876783651063E-2,7.9561644499079653E-2,7.401083209216712E-2,6.8847285667132205E-2,6.4043986667099734E-2,5.9575801550790453E-2,5.5419350279805081E-2]
[null,null,null,"Debt Size","Lakhs",{"$f":"SUMPRODUCT( J43:AX43 * J46:AX46)","v":33328.333605787244}]
[]
[null,null,"Part 1 - Debt Schedule with Negative Repayment from Interest > Debt Service"]
[null,null,null,"Opening Debt Balance",null,null,null,"Lakhs",null,{"$f":"I53","v":0},{"$f":"J53","v":33328.333605787244},34290.131050599768,35212.524910798267,36084.493836954069,36893.608523502546,37625.884372929861,38265.620126434565,38795.221196424456,39195.006326371054,39442.996084416773,39514.681567943444,39382.771556232612,39016.916196477963,38383.405143774122,37444.837897251891,36159.76388111875,34482.289609765059,32361.650048980337,29741.741039252189,26560.609380538597,22961.683545665746,19441.938291003698,15376.22136432041,10924.533450936378,5821.3041987380457,6.8212102632969618E-11,7.3328010330442339E-11,7.8827611105225515E-11,8.4739681938117423E-11,9.1095158083476234E-11,9.7927294939736946E-11,1.0527184206021722E-10,1.131672302147335E-10,1.2165477248083852E-10,1.3077888041690139E-10,1.4058729644816901E-10,1.5113134368178168E-10,1.6246619445791532E-10,1.7465115904225897E-10,1.8774999597042839E-10]
[null,null,null,"Add: Debt Issued","Lakhs",{"$f":"F47","v":33328.333605787244},null,"Lakhs",null,{"$f":"$F51 * J5","v":33328.333605787244},{"$f":"$F51 * K5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment",null,null,{"$f":"SUM(J52:XFD52)","v":33328.333605787033},"Lakhs",null,{"$f":"J43 - J55","v":0},{"$f":"K43 - K55","v":-961.79744481252465},-922.39386019849894,-871.96892615579986,-809.11468654847954,-732.27584942731778,-639.73575350470674,-529.60106998989249,-399.78512994659695,-247.98975804571955,-71.685483526669486,131.91001171082871,365.85535975464973,633.51105270384369,938.56724652223147,1285.0740161331405,1677.4742713536921,2120.639560784723,2619.9090097281469,3181.1316587135902,3598.9258348728522,3519.7452546620466,4065.7169266832875,4451.6879133840312,5103.2292521983327,5821.3041987379775,-5.1159076974727213E-12,-5.4996007747831754E-12,-5.9120708328919133E-12,-6.3554761453588064E-12,-6.8321368562607174E-12,-7.34454712048027E-12,-7.8953881545162915E-12,-8.4875422661050119E-12,-9.1241079360628884E-12,-9.8084160312676045E-12,-1.0544047233612675E-11,-1.1334850776133626E-11,-1.2184964584343649E-11,-1.3098836928169422E-11,-1.4081249697782129E-11]
[null,null,null,"Closing Balance",null,null,null,"Lakhs",null,{"$f":"J50 + J51 - J52","v":33328.333605787244},{"$f":"K50 + K51 - K52","v":34290.131050599768},35212.524910798267,36084.493836954069,36893.608523502546,37625.884372929861,38265.620126434565,38795.221196424456,39195.006326371054,39442.996084416773,39514.681567943444,39382.771556232612,39016.916196477963,38383.405143774122,37444.837897251891,36159.76388111875,34482.289609765059,32361.650048980337,29741.741039252189,26560.609380538597,22961.683545665746,19441.938291003698,15376.22136432041,10924.533450936378,5821.3041987380457,6.8212102632969618E-11,7.3328010330442339E-11,7.8827611105225515E-11,8.4739681938117423E-11,9.1095158083476234E-11,9.7927294939736946E-11,1.0527184206021722E-10,1.131672302147335E-10,1.2165477248083852E-10,1.3077888041690139E-10,1.4058729644816901E-10,1.5113134368178168E-10,1.6246619445791532E-10,1.7465115904225897E-10,1.8774999597042839E-10,2.0183124566821051E-10]
[]
[null,null,null,"Interest Expense",null,null,{"$f":"SUM(J55:XFD55)","v":59753.112540466471},"Lakhs",null,{"$f":"J50 * J44","v":0},{"$f":"K50 * K44","v":2499.6250204340431},2571.7598287949827,2640.9393683098701,2706.3370377715551,2767.020639262691,2821.9413279697396,2869.9215094825922,2909.6415897318343,2939.6254744778289,2958.2247063312579,2963.6011175957583,2953.707866717446,2926.268714735847,2878.755385783059,2808.3628422938918,2711.9822910839061,2586.1717207323795,2427.1237536735252,2230.630577943914,1992.0457035403947,1722.126265924931,1458.1453718252774,1153.2166023240306,819.34000882022838,436.5978149053534,5.1159076974727213E-12,5.4996007747831754E-12,5.9120708328919133E-12,6.3554761453588064E-12,6.8321368562607174E-12,7.34454712048027E-12,7.8953881545162915E-12,8.4875422661050119E-12,9.1241079360628884E-12,9.8084160312676045E-12,1.0544047233612675E-11,1.1334850776133626E-11,1.2184964584343649E-11,1.3098836928169422E-11,1.4081249697782129E-11]
[null,null,null,"Negative Repayments Converted to Positive ",null,null,{"$f":"SUM(K56:XFD56)","v":6186.3479621563392},"Lakhs",null,{"$f":"MAX( J52 * -1, 0 )","v":0},{"$f":"MAX( K52 * -1, 0 )","v":961.79744481252465},{"$f":"MAX( L52 * -1, 0 )","v":922.39386019849894},871.96892615579986,809.11468654847954,732.27584942731778,639.73575350470674,529.60106998989249,399.78512994659695,247.98975804571955,71.685483526669486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1159076974727213E-12,5.4996007747831754E-12,5.9120708328919133E-12,6.3554761453588064E-12,6.8321368562607174E-12,7.34454712048027E-12,7.8953881545162915E-12,8.4875422661050119E-12,9.1241079360628884E-12,9.8084160312676045E-12,1.0544047233612675E-11,1.1334850776133626E-11,1.2184964584343649E-11,1.3098836928169422E-11,1.4081249697782129E-11]
[null,null,null,"Negative Repayment Flag",null,null,null,"Flag",null,{"$f":"J52<-0.1","v":false},{"$f":"K52<-0.1","v":true},true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Withdrawls: Interest x DSCR ",null,{"$f":"F43","v":1.2},null,"Lakhs",null,{"$f":"J79*$F$59","v":0},{"$f":"K79*$F$59","v":3556.321341114904},3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3544.4494400609292,3511.522457683011,3454.5064629396647,3370.0354107526641,3254.3787493006812,3103.4060648788495,2912.5485044082243,2676.7566935326909,2390.4548442484675,2066.5515191099112,1749.7744461903269,1383.859922788831,983.2080105842681,523.91737788641819,0,4.604316927725449E-13,9.5539576250303056E-13,1.487482137463303E-12,2.0594749905455954E-12,2.6743673076090597E-12,3.335376548452284E-12,4.0459614823587505E-12,4.809840286308201E-12,5.6310100005538619E-12,6.5137674433679459E-12,7.4627316943930865E-12,8.4828682642451124E-12,9.57951507683604E-12,1.075841040037129E-11]
[null,null,null,"Less: EBITDA",null,null,null,"Lakhs",null,{"$f":"J23","v":0},{"$f":"K23","v":1845.3930907458221},1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Taxes",null,null,null,"Lakhs",null,{"$f":"J104","v":0},{"$f":"K104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254.14577987067901,1176.0398529264803,1376.8297954616669,1857.5562721752146,2095.9143681340147,2357.6282004888812,2644.7430385364355,2835.5001422333567,3039.9644677078354,3259.116713051822,3494.0073875827065,3745.761751852574,4015.5851047494671,0,0,0,0,0,0,0,0]
[null,null,null,"Net Required Withdrawl",null,null,{"$f":"SUM(J62:XFD62)","v":9764.7871626568158},"Lakhs",null,{"$f":"(J59-J60+J61)*J57","v":0},{"$f":"(K59-K60+K61)*K57","v":1710.928250369082},1577.0821787991235,1433.5568105300199,1279.6545196472134,1114.6275933124562,937.67465175686493,747.93681372366473,544.49358937261923,326.35848139637301,92.47427374939798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Part 2 - Re-compute Debt Schedule"]
[null,null,null,"Flag for Final Period","Year",{"$f":"F41","v":25},null,null,null,{"$f":"J11=$F$65","v":false},{"$f":"K11=$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Use Reserve Account","Flag",true,null,null,null,{"$f":"$F$66","v":true},{"$f":"$F$66","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,"Reserve Account",null,null,null,"Lakhs",null,{"$f":"I71","v":0},{"$f":"J71","v":9764.7871626568158},8053.8589122877338,6476.7767334886103,5043.2199229585904,3763.5654033113769,2648.9378099989208,1711.2631582420559,963.32634451839112,418.8327551457719,92.47427374939889,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13]
[null,null,null,"Initial Deposit",{"$f":"G62","v":9764.7871626568158},null,null,"Lakhs",null,{"$f":"IF($F$66,$E$69*J5)*1","v":9764.7871626568158},{"$f":"IF($F$66,$E$69*K5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withdrawal of Reserve Account",null,null,null,"Lakhs",null,{"$f":"J62*J66","v":0},{"$f":"K62*K66","v":1710.928250369082},1577.0821787991235,1433.5568105300199,1279.6545196472134,1114.6275933124562,937.67465175686493,747.93681372366473,544.49358937261923,326.35848139637301,92.47427374939798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ReerveClosing Balance",null,null,null,"Lakhs",null,{"$f":"J68 + J69 - J70","v":9764.7871626568158},{"$f":"K68 + K69 - K70","v":8053.8589122877338},6476.7767334886103,5043.2199229585904,3763.5654033113769,2648.9378099989208,1711.2631582420559,963.32634451839112,418.8327551457719,92.47427374939889,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13]
[]
[null,null,null,"Opening Debt Balance",null,"Final Size",null,"Lakhs",null,{"$f":"I77","v":0},{"$f":"J77","v":39514.681567943378},39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39382.771556232547,39016.916196477898,38383.405143774056,37444.837897251826,36159.763881118684,34482.289609764994,32361.650048980271,29741.741039252123,26560.609380538532,22961.683545665681,19441.938291003633,15376.221364320345,10924.533450936313,5821.3041987379802,0,5.1159076974727213E-12,1.0615508472255897E-11,1.6527579305147812E-11,2.2883055450506616E-11,2.9715192306767335E-11,3.7059739427247605E-11,4.4955127581763896E-11,5.3442669847868911E-11,6.2566777783931801E-11,7.2375193815199403E-11,8.2919241048812074E-11,9.42540918249457E-11,1.0643905640928935E-10,1.1953789333745877E-10]
[null,null,null,"Add: Debt Issued",{"$f":"F51","v":33328.333605787244},39514.681567943378,{"$f":"IF(F66,Final_Size,E74)","v":39514.681567943378},"Lakhs",null,{"$f":"IF($F$66,Final_Size,$E$74)*J5","v":39514.681567943378},{"$f":"IF($F$66,Final_Size,$E$74)*K5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*L5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*M5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*N5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*O5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*P5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*Q5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*R5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*S5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*T5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*U5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*V5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*W5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*X5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*Y5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*Z5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AA5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AB5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AC5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AD5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AE5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AF5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AG5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AH5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AI5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AJ5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AK5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AL5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AM5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AN5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AO5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AP5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AQ5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AR5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AS5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AT5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AU5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AV5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AW5","v":0},{"$f":"IF($F$66,Final_Size,$E$74)*AX5","v":0}]
[null,null,null,"Less: Repayment",null,{"$f":"SUM(J75:XFD75)","v":39514.681567943233},null,"Lakhs",null,{"$f":"IF(J57,0,J52+J70)","v":0},{"$f":"IF(K57,0,K52+K70)","v":0},0,0,0,0,0,0,0,0,0,131.91001171082871,365.85535975464973,633.51105270384369,938.56724652223147,1285.0740161331405,1677.4742713536921,2120.639560784723,2619.9090097281469,3181.1316587135902,3598.9258348728522,3519.7452546620466,4065.7169266832875,4451.6879133840312,5103.2292521983327,5821.3041987379775,-5.1159076974727213E-12,-5.4996007747831754E-12,-5.9120708328919133E-12,-6.3554761453588064E-12,-6.8321368562607174E-12,-7.34454712048027E-12,-7.8953881545162915E-12,-8.4875422661050119E-12,-9.1241079360628884E-12,-9.8084160312676045E-12,-1.0544047233612675E-11,-1.1334850776133626E-11,-1.2184964584343649E-11,-1.3098836928169422E-11,-1.4081249697782129E-11]
[null,null,null,"Less: Final Repayment Applied",null,null,null,"Lakhs",null,{"$f":"IF(J66,J75,J52)","v":0},{"$f":"IF(K66,K75,K52)","v":0},{"$f":"IF(L66,L75,L52)","v":0},0,0,0,0,0,0,0,0,131.91001171082871,365.85535975464973,633.51105270384369,938.56724652223147,1285.0740161331405,1677.4742713536921,2120.639560784723,2619.9090097281469,3181.1316587135902,3598.9258348728522,3519.7452546620466,4065.7169266832875,4451.6879133840312,5103.2292521983327,5821.3041987379775,-5.1159076974727213E-12,-5.4996007747831754E-12,-5.9120708328919133E-12,-6.3554761453588064E-12,-6.8321368562607174E-12,-7.34454712048027E-12,-7.8953881545162915E-12,-8.4875422661050119E-12,-9.1241079360628884E-12,-9.8084160312676045E-12,-1.0544047233612675E-11,-1.1334850776133626E-11,-1.2184964584343649E-11,-1.3098836928169422E-11,-1.4081249697782129E-11]
[null,null,null,"Closing Balance",null,null,null,"Lakhs",null,{"$f":"J73+J74-J76","v":39514.681567943378},{"$f":"K73+K74-K76","v":39514.681567943378},39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39382.771556232547,39016.916196477898,38383.405143774056,37444.837897251826,36159.763881118684,34482.289609764994,32361.650048980271,29741.741039252123,26560.609380538532,22961.683545665681,19441.938291003633,15376.221364320345,10924.533450936313,5821.3041987379802,0,5.1159076974727213E-12,1.0615508472255897E-11,1.6527579305147812E-11,2.2883055450506616E-11,2.9715192306767335E-11,3.7059739427247605E-11,4.4955127581763896E-11,5.3442669847868911E-11,6.2566777783931801E-11,7.2375193815199403E-11,8.2919241048812074E-11,9.42540918249457E-11,1.0643905640928935E-10,1.1953789333745877E-10,1.336191430352409E-10]
[]
[null,null,null,"Interest Expense",null,{"$f":"SUM(J79:XFD79)","v":61704.087213857456},null,"Lakhs",null,{"$f":"J73*J44","v":0},2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2953.707866717441,2926.2687147358424,2878.755385783054,2808.3628422938868,2711.9822910839011,2586.1717207323745,2427.1237536735202,2230.630577943909,1992.0457035403897,1722.126265924926,1458.1453718252724,1153.2166023240259,819.34000882022349,436.59781490534851,0,3.836930773104541E-13,7.9616313541919224E-13,1.2395684478860859E-12,1.7162291587879961E-12,2.2286394230075499E-12,2.7794804570435702E-12,3.3716345686322922E-12,4.0082002385901679E-12,4.6925083337948848E-12,5.4281395361399552E-12,6.2189430786609054E-12,7.0690568868709275E-12,7.9829292306967005E-12,8.9653420003094077E-12]
[null,null,null,"Debt Service",null,{"$f":"SUM(J80:XFD80)","v":101218.76878180075},null,"Lakhs",null,{"$f":"J76+J79","v":0},{"$f":"K76+K79","v":2963.6011175957533},2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,3095.511129306582,3319.5632264720907,3559.7797674396861,3817.3226323052854,4093.4368584270273,4389.4565624375937,4706.8112815170971,5047.0327634016667,5411.7622366574997,5590.9715384132414,5241.8715205869721,5523.8622985085603,5604.9045157080573,5922.5692610185561,6257.9020136433264,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727205E-12,-5.1159076974727213E-12,-5.1159076974727197E-12,-5.1159076974727213E-12,-5.1159076974727197E-12,-5.1159076974727205E-12,-5.1159076974727197E-12,-5.1159076974727197E-12,-5.1159076974727205E-12,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727213E-12]
[]
[null,null,null,"Closing Balance at End",null,{"$f":"SUMPRODUCT(J77:AX77*J65:AX65)","v":0},"End of Debt"]
[]
[null,null,"Total Debt"]
[null,null,null,"Total Debt Service",null,null,null,"Lakhs",null,{"$f":"J80+J37","v":0},2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,3095.511129306582,3319.5632264720907,3559.7797674396861,3817.3226323052854,4093.4368584270273,4389.4565624375937,4706.8112815170971,5047.0327634016667,5411.7622366574997,5590.9715384132414,5241.8715205869721,5523.8622985085603,5604.9045157080573,5922.5692610185561,6257.9020136433264,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727205E-12,-5.1159076974727213E-12,-5.1159076974727197E-12,-5.1159076974727213E-12,-5.1159076974727197E-12,-5.1159076974727205E-12,-5.1159076974727197E-12,-5.1159076974727197E-12,-5.1159076974727205E-12,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727213E-12]
[null,null,null,"Total Interest Expense",null,null,null,"Lakhs",null,{"$f":"J79+J36","v":0},2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2953.707866717441,2926.2687147358424,2878.755385783054,2808.3628422938868,2711.9822910839011,2586.1717207323745,2427.1237536735202,2230.630577943909,1992.0457035403897,1722.126265924926,1458.1453718252724,1153.2166023240259,819.34000882022349,436.59781490534851,0,3.836930773104541E-13,7.9616313541919224E-13,1.2395684478860859E-12,1.7162291587879961E-12,2.2286394230075499E-12,2.7794804570435702E-12,3.3716345686322922E-12,4.0082002385901679E-12,4.6925083337948848E-12,5.4281395361399552E-12,6.2189430786609054E-12,7.0690568868709275E-12,7.9829292306967005E-12,8.9653420003094077E-12]
[null,null,null,"Total Repayment",null,null,null,"Lakhs",null,{"$f":"J76+J33","v":0},{"$f":"K76+K33","v":0},0,0,0,0,0,0,0,0,0,131.91001171082871,365.85535975464973,633.51105270384369,938.56724652223147,1285.0740161331405,1677.4742713536921,2120.639560784723,2619.9090097281469,3181.1316587135902,3598.9258348728522,3519.7452546620466,4065.7169266832875,4451.6879133840312,5103.2292521983327,5821.3041987379775,-5.1159076974727213E-12,-5.4996007747831754E-12,-5.9120708328919133E-12,-6.3554761453588064E-12,-6.8321368562607174E-12,-7.34454712048027E-12,-7.8953881545162915E-12,-8.4875422661050119E-12,-9.1241079360628884E-12,-9.8084160312676045E-12,-1.0544047233612675E-11,-1.1334850776133626E-11,-1.2184964584343649E-11,-1.3098836928169422E-11,-1.4081249697782129E-11]
[null,null,null,"Total Closing Balance",null,null,null,"Lakhs",null,{"$f":"J77+J34","v":39514.681567943378},{"$f":"K77+K34","v":39514.681567943378},39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39382.771556232547,39016.916196477898,38383.405143774056,37444.837897251826,36159.763881118684,34482.289609764994,32361.650048980271,29741.741039252123,26560.609380538532,22961.683545665681,19441.938291003633,15376.221364320345,10924.533450936313,5821.3041987379802,0,5.1159076974727213E-12,1.0615508472255897E-11,1.6527579305147812E-11,2.2883055450506616E-11,2.9715192306767335E-11,3.7059739427247605E-11,4.4955127581763896E-11,5.3442669847868911E-11,6.2566777783931801E-11,7.2375193815199403E-11,8.2919241048812074E-11,9.42540918249457E-11,1.0643905640928935E-10,1.1953789333745877E-10,1.336191430352409E-10]
[]
[null,"CFADS and Taxes"]
[null,null,null,"EBITDA",null,null,{"$f":"SUM(J91:XFD91)","v":212954.5622753874},"Lakhs",null,{"$f":"J23","v":0},1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Allowable Depreciation",null,null,{"$f":"SUM(J92:XFD92)","v":22880},"Lakhs",null,{"$f":"J16","v":0},1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT ",null,null,{"$f":"SUM(J93:XFD93)","v":190074.5622753874},"Lakhs",null,{"$f":"J91-J92","v":0},{"$f":"K91-K92","v":805.39309074582206},939.2391623157805,1082.7645305848841,1236.6668214676906,1401.6937478024479,1578.6466893580391,1768.3845273912393,1971.8277517422848,2189.962859718531,2423.8470673655061,2674.613355167904,2943.4758717665145,3231.7357209276288,3540.7871587663485,3872.1242301124385,4227.3478749251171,4608.1735378205231,5016.4393160820064,5454.1146839890043,5923.309833936044,6426.2856776308527,6965.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest",null,null,{"$f":"SUM(J94:XFD94)","v":59753.112540466471},"Lakhs",null,{"$f":"J55","v":0},2499.6250204340431,2571.7598287949827,2640.9393683098701,2706.3370377715551,2767.020639262691,2821.9413279697396,2869.9215094825922,2909.6415897318343,2939.6254744778289,2958.2247063312579,2963.6011175957583,2953.707866717446,2926.268714735847,2878.755385783059,2808.3628422938918,2711.9822910839061,2586.1717207323795,2427.1237536735252,2230.630577943914,1992.0457035403947,1722.126265924931,1458.1453718252774,1153.2166023240306,819.34000882022838,436.5978149053534,5.1159076974727213E-12,5.4996007747831754E-12,5.9120708328919133E-12,6.3554761453588064E-12,6.8321368562607174E-12,7.34454712048027E-12,7.8953881545162915E-12,8.4875422661050119E-12,9.1241079360628884E-12,9.8084160312676045E-12,1.0544047233612675E-11,1.1334850776133626E-11,1.2184964584343649E-11,1.3098836928169422E-11,1.4081249697782129E-11]
[null,null,null,"Less: Fees",null,{"$f":"Transaction!F42+Transaction!F43","v":1710.278235836523},null,"Lakhs",null,{"$f":"$F$95*J5","v":1710.278235836523},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBT Before NOL",null,null,{"$f":"SUM(J96:XFD96)","v":128611.17149908442},"Lakhs",null,{"$f":"J93 - J94-J95","v":-1710.278235836523},{"$f":"K93 - K94-K95","v":-1694.231929688221},-1632.5206664792022,-1558.174837724986,-1469.6702163038644,-1365.3268914602431,-1243.2946386117005,-1101.5369820913529,-937.81383798954948,-749.66261475929787,-534.37763896575188,-288.98776242785425,-10.231994950931494,305.46700619178182,662.03177298328956,1063.7613878185466,1515.365583841211,2022.0018170881435,2589.3155624084811,3223.4841060450904,3931.2641303956493,4704.1594117059212,5507.3191818466676,7430.2250887008586,8383.6574725360588,9430.512801955525,10578.972154145742,11342.000568933427,12159.857870831342,13036.466852207288,13976.029550330826,14983.047007410296,16062.340418997868,-8.4875422661050119E-12,-9.1241079360628884E-12,-9.8084160312676045E-12,-1.0544047233612675E-11,-1.1334850776133626E-11,-1.2184964584343649E-11,-1.3098836928169422E-11,-1.4081249697782129E-11]
[]
[null,null,null,"NOL - Opening Balance",null,null,null,"Lakhs",null,{"$f":"I101","v":0},{"$f":"J101","v":1710.278235836523},3404.510165524744,5037.0308320039458,6595.2056697289318,8064.8758860327962,9430.2027774930393,10673.497416104739,11775.034398196092,12712.848236185642,13462.51085094494,13996.888489910692,14285.876252338547,14296.108247289478,13990.641241097695,13328.609468114406,12264.848080295858,10749.482496454648,8727.4806793665048,6138.1651169580236,2914.6810109129333,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4875422661050119E-12,1.7611650202167899E-11,2.7420066233435503E-11,3.7964113467048178E-11,4.9298964243181804E-11,6.1483928827525453E-11,7.4582765755694878E-11]
[null,null,null,"Add: Negative EBT Carried Forward",null,null,{"$f":"SUM(J99:XFD99)","v":14296.108247289567},"Lakhs",null,{"$f":"MAX( J96 * -1, 0 )","v":1710.278235836523},{"$f":"MAX( K96 * -1, 0 )","v":1694.231929688221},1632.5206664792022,1558.174837724986,1469.6702163038644,1365.3268914602431,1243.2946386117005,1101.5369820913529,937.81383798954948,749.66261475929787,534.37763896575188,288.98776242785425,10.231994950931494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4875422661050119E-12,9.1241079360628884E-12,9.8084160312676045E-12,1.0544047233612675E-11,1.1334850776133626E-11,1.2184964584343649E-11,1.3098836928169422E-11,1.4081249697782129E-11]
[null,null,null,"Less: NOL Used from Positive EBT",null,null,{"$f":"SUM(J100:XFD100)","v":14296.108247289478},"Lakhs",null,{"$f":"MIN( J98, MAX(J96, 0 ) )","v":0},{"$f":"MIN( K98, MAX(K96, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,305.46700619178182,662.03177298328956,1063.7613878185466,1515.365583841211,2022.0018170881435,2589.3155624084811,3223.4841060450904,2914.6810109129333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"NOL - Closing Balance",null,null,null,"Lakhs",null,{"$f":"J98 + J99 -J100","v":1710.278235836523},{"$f":"K98 + K99 -K100","v":3404.510165524744},5037.0308320039458,6595.2056697289318,8064.8758860327962,9430.2027774930393,10673.497416104739,11775.034398196092,12712.848236185642,13462.51085094494,13996.888489910692,14285.876252338547,14296.108247289478,13990.641241097695,13328.609468114406,12264.848080295858,10749.482496454648,8727.4806793665048,6138.1651169580236,2914.6810109129333,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4875422661050119E-12,1.7611650202167899E-11,2.7420066233435503E-11,3.7964113467048178E-11,4.9298964243181804E-11,6.1483928827525453E-11,7.4582765755694878E-11,8.8664015453477012E-11]
[]
[null,null,null,"EBT After NOL",null,null,null,"Lakhs",null,{"$f":"J96 +J99 - J100","v":0},{"$f":"K96 +K99 - K100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1016.583119482716,4704.1594117059212,5507.3191818466676,7430.2250887008586,8383.6574725360588,9430.512801955525,10578.972154145742,11342.000568933427,12159.857870831342,13036.466852207288,13976.029550330826,14983.047007410296,16062.340418997868,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes","%",{"$f":"'Input C'!F58","v":0.25},null,"Lakhs",null,{"$f":"J103 * $F104","v":0},{"$f":"K103 * $F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254.14577987067901,1176.0398529264803,1376.8297954616669,1857.5562721752146,2095.9143681340147,2357.6282004888812,2644.7430385364355,2835.5001422333567,3039.9644677078354,3259.116713051822,3494.0073875827065,3745.761751852574,4015.5851047494671,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Waterfall"]
[null,null,null,"EBITDA",null,null,null,"Lakhs",null,{"$f":"J23","v":0},1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Taxes (from Paste Block)",null,{"$f":"NOT(F109)","v":true},{"$f":"SUM(J108:XFD108)","v":32152.791082740612},"Lakhs",null,{"$f":"J214","v":0},{"$f":"K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254.14398784014816,1176.0398529264808,1376.8297954616671,1857.5562721752149,2095.9143681340151,2357.6282004888817,2644.743038536436,2835.5001422333571,3039.9644677078359,3259.1167130518224,3494.007387582707,3745.7617518525744,4015.5851047494675,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Taxes (from Iteration","Flag",{"$f":"Iteration_Flag","v":false},true,"Lakhs",null,{"$f":"IF($G$109,J104)","v":0},{"$f":"IF($G$109,K104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254.14577987067901,1176.0398529264803,1376.8297954616669,1857.5562721752146,2095.9143681340147,2357.6282004888812,2644.7430385364355,2835.5001422333567,3039.9644677078354,3259.116713051822,3494.0073875827065,3745.761751852574,4015.5851047494671,0,0,0,0,0,0,0,0]
[null,null,null,"Add withdrawal from reserve account (Paste)",null,null,{"$f":"SUM(J110:XFD110)","v":0},"Lakhs",null,{"$f":"J215","v":0},{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS",null,{"$f":"F109","v":false},{"$f":"SUM(J111:XFD111)","v":180801.77119264682},"Lakhs",null,{"$f":"IF($F$111,J107-J109+J110,J107-J108+J110)","v":0},{"$f":"IF($F$111,K107-K109+K110,K107-K108+K110)","v":1845.3930907458221},1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6709.1658460958961,6290.2458247043724,6628.6347582102771,6725.8854188496744,7107.083113222272,7509.4824163719968,7934.2291156093115,8506.500426700075,9119.8934031235112,9777.350139155471,10482.022162748126,11237.285255557728,12046.755314248408,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,{"$f":"SUM(J112:XFD112)","v":101218.76878180075},"Lakhs",null,{"$f":"J85","v":0},{"$f":"K85","v":2963.6011175957533},2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,3095.511129306582,3319.5632264720907,3559.7797674396861,3817.3226323052854,4093.4368584270273,4389.4565624375937,4706.8112815170971,5047.0327634016667,5411.7622366574997,5590.9715384132414,5241.8715205869721,5523.8622985085603,5604.9045157080573,5922.5692610185561,6257.9020136433264,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727205E-12,-5.1159076974727213E-12,-5.1159076974727197E-12,-5.1159076974727213E-12,-5.1159076974727197E-12,-5.1159076974727205E-12,-5.1159076974727197E-12,-5.1159076974727197E-12,-5.1159076974727205E-12,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727213E-12]
[null,null,null,"Less: Transaction Fees",null,{"$f":"Transaction!F42+Transaction!F43","v":1710.278235836523},{"$f":"SUM(J113:XFD113)","v":1710.278235836523},"Lakhs",null,{"$f":"(Transaction!F42+Transaction!F43)*J5","v":1710.278235836523},{"$f":"(Transaction!G42+Transaction!G43)*K5","v":0},{"$f":"(Transaction!H42+Transaction!H43)*L5","v":0},{"$f":"(Transaction!I42+Transaction!I43)*M5","v":0},{"$f":"(Transaction!J42+Transaction!J43)*N5","v":0},{"$f":"(Transaction!K42+Transaction!K43)*O5","v":0},{"$f":"(Transaction!L42+Transaction!L43)*P5","v":0},{"$f":"(Transaction!M42+Transaction!M43)*Q5","v":0},{"$f":"(Transaction!N42+Transaction!N43)*R5","v":0},{"$f":"(Transaction!O42+Transaction!O43)*S5","v":0},{"$f":"(Transaction!P42+Transaction!P43)*T5","v":0},{"$f":"(Transaction!Q42+Transaction!Q43)*U5","v":0},{"$f":"(Transaction!R42+Transaction!R43)*V5","v":0},{"$f":"(Transaction!S42+Transaction!S43)*W5","v":0},{"$f":"(Transaction!T42+Transaction!T43)*X5","v":0},{"$f":"(Transaction!U42+Transaction!U43)*Y5","v":0},{"$f":"(Transaction!V42+Transaction!V43)*Z5","v":0},{"$f":"(Transaction!W42+Transaction!W43)*AA5","v":0},{"$f":"(Transaction!X42+Transaction!X43)*AB5","v":0},{"$f":"(Transaction!Y42+Transaction!Y43)*AC5","v":0},{"$f":"(Transaction!Z42+Transaction!Z43)*AD5","v":0},{"$f":"(Transaction!AA42+Transaction!AA43)*AE5","v":0},{"$f":"(Transaction!AB42+Transaction!AB43)*AF5","v":0},{"$f":"(Transaction!AC42+Transaction!AC43)*AG5","v":0},{"$f":"(Transaction!AD42+Transaction!AD43)*AH5","v":0},{"$f":"(Transaction!AE42+Transaction!AE43)*AI5","v":0},{"$f":"(Transaction!AF42+Transaction!AF43)*AJ5","v":0},{"$f":"(Transaction!AG42+Transaction!AG43)*AK5","v":0},{"$f":"(Transaction!AH42+Transaction!AH43)*AL5","v":0},{"$f":"(Transaction!AI42+Transaction!AI43)*AM5","v":0},{"$f":"(Transaction!AJ42+Transaction!AJ43)*AN5","v":0},{"$f":"(Transaction!AK42+Transaction!AK43)*AO5","v":0},{"$f":"(Transaction!AL42+Transaction!AL43)*AP5","v":0},{"$f":"(Transaction!AM42+Transaction!AM43)*AQ5","v":0},{"$f":"(Transaction!AN42+Transaction!AN43)*AR5","v":0},{"$f":"(Transaction!AO42+Transaction!AO43)*AS5","v":0},{"$f":"(Transaction!AP42+Transaction!AP43)*AT5","v":0},{"$f":"(Transaction!AQ42+Transaction!AQ43)*AU5","v":0},{"$f":"(Transaction!AR42+Transaction!AR43)*AV5","v":0},{"$f":"(Transaction!AS42+Transaction!AS43)*AW5","v":0},{"$f":"(Transaction!AT42+Transaction!AT43)*AX5","v":0}]
[null,null,null,"Equity Cash Flow",null,null,{"$f":"SUM(J114:XFD114)","v":77872.724175009556},"Lakhs",null,{"$f":"J111 - J112 - J113","v":-1710.278235836523},-1118.2080268499312,-984.36195527997279,-840.83658701086915,-686.93429612806267,-521.90736979330541,-344.95442823771418,-155.21659020451398,48.226634146531524,266.36174212277774,500.24594976975277,619.10222586132204,663.91264529442378,711.95595348794268,763.46452646106309,818.68737168541111,877.89131248752346,941.36225630342597,1009.4065526803397,1082.3524473315047,1118.1943076826547,1048.3743041174002,1104.7724597017168,1120.9809031416171,1184.5138522037159,1251.5804027286704,7934.229115609317,8506.5004267000804,9119.8934031235167,9777.3501391554764,10482.022162748131,11237.285255557734,12046.755314248414,5.1159076974727197E-12,5.1159076974727205E-12,5.1159076974727197E-12,5.1159076974727197E-12,5.1159076974727205E-12,5.1159076974727213E-12,5.1159076974727213E-12,5.1159076974727213E-12]
[]
[null,null,null,"Less: Consideration (Equity)",null,null,null,"Lakhs",null,{"$f":"Transaction!$F$51","v":26560.861062694661}]
[null,null,null,"Net Equity Cash Flow",null,null,null,"Lakhs",null,{"$f":"J114 - J116","v":-28271.139298531183},{"$f":"K114 - K116","v":-1118.2080268499312},-984.36195527997279,-840.83658701086915,-686.93429612806267,-521.90736979330541,-344.95442823771418,-155.21659020451398,48.226634146531524,266.36174212277774,500.24594976975277,619.10222586132204,663.91264529442378,711.95595348794268,763.46452646106309,818.68737168541111,877.89131248752346,941.36225630342597,1009.4065526803397,1082.3524473315047,1118.1943076826547,1048.3743041174002,1104.7724597017168,1120.9809031416171,1184.5138522037159,1251.5804027286704,7934.229115609317,8506.5004267000804,9119.8934031235167,9777.3501391554764,10482.022162748131,11237.285255557734,12046.755314248414,5.1159076974727197E-12,5.1159076974727205E-12,5.1159076974727197E-12,5.1159076974727197E-12,5.1159076974727205E-12,5.1159076974727213E-12,5.1159076974727213E-12,5.1159076974727213E-12]
[]
[null,null,null,"Taxes Computed",null,null,{"$f":"SUM(J119:XFD119)","v":32152.792874771134},"Lakhs",null,{"$f":"J104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254.14577987067901,1176.0398529264803,1376.8297954616669,1857.5562721752146,2095.9143681340147,2357.6282004888812,2644.7430385364355,2835.5001422333567,3039.9644677078354,3259.116713051822,3494.0073875827065,3745.761751852574,4015.5851047494671,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS ",null,null,{"$f":"SUM(J120:XFD120)","v":180801.77119264682},"Lakhs",null,{"$f":"J107-J108","v":0},{"$f":"K107-K108","v":1845.3930907458221},1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6709.1658460958961,6290.2458247043724,6628.6347582102771,6725.8854188496744,7107.083113222272,7509.4824163719968,7934.2291156093115,8506.500426700075,9119.8934031235112,9777.350139155471,10482.022162748126,11237.285255557728,12046.755314248408,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity IRR","%",{"$f":"XIRR(J117:AY117,J9:AY9)","v":3.6160698533058172E-2}]
[null,null,null,{"$f":"\"Target \" & D122","v":"Target Equity IRR"},"%",6.5000000000000002E-2]
[null,null,null,{"$f":"\"NPV @ \" & D123","v":"NPV @ Target Equity IRR"},"Lakhs",{"$f":"XNPV( F123, J117:AX117,J9:AX9 )","v":-16163.397155024473}]
[null,null,null,"Consideration","Lakhs",{"$f":"Consideration","v":48414.129269988567}]
[]
[null,"Financial Statements"]
[null,null,"Depreciation"]
[null,null,null,"Fair Value Write-up",null,{"$f":"Transaction!F57","v":25534.129269988567},null,"Lakhs",null,{"$f":"$F$129","v":25534.129269988567},{"$f":"$F$129","v":25534.129269988567},25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567,25534.129269988567]
[null,null,null,"Depreciation Rate",null,null,null,"%",null,{"$f":"J17","v":0},4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation on Fair Value Write-up",null,null,null,"Lakhs",null,{"$f":"J129*J130","v":0},{"$f":"K129*K130","v":1160.6422395449349},1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,1160.6422395449349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Existing Depreciation",null,null,null,"Lakhs",null,{"$f":"J92","v":0},1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Book Depreciation",null,null,null,"Lakhs",null,{"$f":"J131+J132","v":0},{"$f":"K131+K132","v":2200.6422395449349},2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Deferred Tax"]
[]
[null,null,"Profit and Loss"]
[null,null,null,"EBITDA",null,null,null,"Lakhs",null,{"$f":"J23","v":0},1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Depreciation",null,null,null,"Lakhs",null,{"$f":"J133","v":0},{"$f":"K133","v":2200.6422395449349},2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,2200.6422395449349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT ",null,null,null,"Lakhs",null,{"$f":"J138-J139","v":0},{"$f":"K138-K139","v":-355.24914879911285},-221.40307722915441,-77.877708960050768,76.024581922755715,241.05150825751298,418.0044498131042,607.74228784630441,811.18551219734991,1029.3206201735961,1263.2048278205712,1513.9711156229691,1782.8336322215796,2071.0934813826939,2380.1449192214136,2711.4819905675035,3066.7056353801822,3447.5312982755881,3855.7970765370715,4293.472444444069,4762.6675943911087,5265.6434380859173,5804.82231412701,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest Expense",null,null,null,"Lakhs",null,{"$f":"J86","v":0},2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2953.707866717441,2926.2687147358424,2878.755385783054,2808.3628422938868,2711.9822910839011,2586.1717207323745,2427.1237536735202,2230.630577943909,1992.0457035403897,1722.126265924926,1458.1453718252724,1153.2166023240259,819.34000882022349,436.59781490534851,0,3.836930773104541E-13,7.9616313541919224E-13,1.2395684478860859E-12,1.7162291587879961E-12,2.2286394230075499E-12,2.7794804570435702E-12,3.3716345686322922E-12,4.0082002385901679E-12,4.6925083337948848E-12,5.4281395361399552E-12,6.2189430786609054E-12,7.0690568868709275E-12,7.9829292306967005E-12,8.9653420003094077E-12]
[null,null,null,"Less: Fees for Acquisition",null,null,null,"Lakhs",null,{"$f":"J95","v":1710.278235836523},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBT",null,null,null,"Lakhs",null,{"$f":"J140-J141-J142","v":-1710.278235836523},{"$f":"K140-K141-K142","v":-3318.8502663948661},-3185.0041948249077,-3041.4788265558041,-2887.5765356729976,-2722.5496093382403,-2545.5966677826491,-2355.8588297494489,-2152.4156053984034,-1934.2804974221572,-1700.3962897751821,-1449.6300019727842,-1170.8742344958614,-855.17523335314854,-498.61046656164035,-96.880851726383298,354.72334429628108,861.35957754321362,1428.6733228635512,2062.84186650016,2770.621890850719,3543.5171721609913,4346.6769423017377,7430.2250887008631,8383.6574725360642,9430.5128019555304,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207292,13976.029550330832,14983.047007410301,16062.340418997872,-3.3716345686322922E-12,-4.0082002385901679E-12,-4.6925083337948848E-12,-5.4281395361399552E-12,-6.2189430786609054E-12,-7.0690568868709275E-12,-7.9829292306967005E-12,-8.9653420003094077E-12]
[null,null,null,"Less: Taxes Paid",null,null,null,"Lakhs",null,{"$f":"J104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254.14577987067901,1176.0398529264803,1376.8297954616669,1857.5562721752146,2095.9143681340147,2357.6282004888812,2644.7430385364355,2835.5001422333567,3039.9644677078354,3259.116713051822,3494.0073875827065,3745.761751852574,4015.5851047494671,0,0,0,0,0,0,0,0]
[null,null,null,"Earnings",null,null,null,"Lakhs",null,{"$f":"J143-J144","v":-1710.278235836523},{"$f":"K143-K144","v":-3318.8502663948661},-3185.0041948249077,-3041.4788265558041,-2887.5765356729976,-2722.5496093382403,-2545.5966677826491,-2355.8588297494489,-2152.4156053984034,-1934.2804974221572,-1700.3962897751821,-1449.6300019727842,-1170.8742344958614,-855.17523335314854,-498.61046656164035,-96.880851726383298,354.72334429628108,861.35957754321362,1428.6733228635512,2062.84186650016,2516.4761109800402,2367.477319234511,2969.8471468400708,5572.6688165256483,6287.7431044020495,7072.8846014666487,7934.2291156093124,8506.500426700075,9119.8934031235112,9777.3501391554692,10482.022162748126,11237.285255557726,12046.755314248405,-3.3716345686322922E-12,-4.0082002385901679E-12,-4.6925083337948848E-12,-5.4281395361399552E-12,-6.2189430786609054E-12,-7.0690568868709275E-12,-7.9829292306967005E-12,-8.9653420003094077E-12]
[]
[null,null,"Cash Flow"]
[]
[null,null,"Operating Cash Flow"]
[null,null,null,"EBITDA",null,null,{"$f":"SUM(J150:XFD150)","v":212954.5622753874},"Lakhs",null,{"$f":"J23","v":0},1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6963.309833936044,7466.2856776308527,8005.4645536719445,8583.4416910248892,9202.9974813562876,9867.1106168608785,10578.972154145747,11342.000568933432,12159.857870831347,13036.466852207293,13976.029550330833,14983.047007410303,16062.340418997876,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Taxes",null,null,{"$f":"SUM(J151:XFD151)","v":-32152.792874771134},"Lakhs",null,{"$f":"-J144","v":0},{"$f":"-K144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-254.14577987067901,-1176.0398529264803,-1376.8297954616669,-1857.5562721752146,-2095.9143681340147,-2357.6282004888812,-2644.7430385364355,-2835.5001422333567,-3039.9644677078354,-3259.116713051822,-3494.0073875827065,-3745.761751852574,-4015.5851047494671,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Withdrawl from Reserve",null,null,{"$f":"SUM(J152:XFD152)","v":9764.7871626568158},"Lakhs",null,{"$f":"J70","v":0},{"$f":"K70","v":1710.928250369082},1577.0821787991235,1433.5568105300199,1279.6545196472134,1114.6275933124562,937.67465175686493,747.93681372366473,544.49358937261923,326.35848139637301,92.47427374939798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS",null,null,190566.5565632731,"Lakhs",null,{"$f":"SUM(J150:J152)","v":0},{"$f":"SUM(K150:K152)","v":3556.321341114904},3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3556.321341114904,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6709.1640540653652,6290.2458247043724,6628.6347582102771,6725.8854188496744,7107.0831132222729,7509.4824163719968,7934.2291156093124,8506.500426700075,9119.8934031235112,9777.350139155471,10482.022162748126,11237.28525555773,12046.755314248408,0,0,0,0,0,0,0,0]
[]
[null,null,"Investing Cash Flow"]
[null,null,null,"Enterprise Value Paid",null,null,null,"Lakhs",null,{"$f":"-J24","v":-48414.129269988567},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees Paid",null,null,null,"Lakhs",null,{"$f":"-J142","v":-1710.278235836523},{"$f":"-K142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Reserve Invested",null,null,null,"Lakhs",null,{"$f":"-J69","v":-9764.7871626568158},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Investing",null,null,null,"Lakhs",null,{"$f":"J156+J157+J158","v":-59889.194668481905},{"$f":"K156+K157+K158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financing Cash Flow"]
[null,null,null,"New Debt for Transaction",null,null,null,"Lakhs",null,{"$f":"J74","v":39514.681567943378},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Existing Debt for Transaction",null,null,null,"Lakhs",null,{"$f":"J34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity for Transaction",null,null,null,"Lakhs",null,{"$f":"J116","v":26560.861062694661},{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Paid",null,null,null,"Lakhs",null,{"$f":"-J141","v":0},{"$f":"-K141","v":-2963.6011175957533},-2963.6011175957533,-2963.6011175957533,-2963.6011175957533,-2963.6011175957533,-2963.6011175957533,-2963.6011175957533,-2963.6011175957533,-2963.6011175957533,-2963.6011175957533,-2963.6011175957533,-2953.707866717441,-2926.2687147358424,-2878.755385783054,-2808.3628422938868,-2711.9822910839011,-2586.1717207323745,-2427.1237536735202,-2230.630577943909,-1992.0457035403897,-1722.126265924926,-1458.1453718252724,-1153.2166023240259,-819.34000882022349,-436.59781490534851,0,-3.836930773104541E-13,-7.9616313541919224E-13,-1.2395684478860859E-12,-1.7162291587879961E-12,-2.2286394230075499E-12,-2.7794804570435702E-12,-3.3716345686322922E-12,-4.0082002385901679E-12,-4.6925083337948848E-12,-5.4281395361399552E-12,-6.2189430786609054E-12,-7.0690568868709275E-12,-7.9829292306967005E-12,-8.9653420003094077E-12]
[null,null,null,"Debt Repayment",null,null,null,"Lakhs",null,{"$f":"-J87","v":0},0,0,0,0,0,0,0,0,0,0,-131.91001171082871,-365.85535975464973,-633.51105270384369,-938.56724652223147,-1285.0740161331405,-1677.4742713536921,-2120.639560784723,-2619.9090097281469,-3181.1316587135902,-3598.9258348728522,-3519.7452546620466,-4065.7169266832875,-4451.6879133840312,-5103.2292521983327,-5821.3041987379775,5.1159076974727213E-12,5.4996007747831754E-12,5.9120708328919133E-12,6.3554761453588064E-12,6.8321368562607174E-12,7.34454712048027E-12,7.8953881545162915E-12,8.4875422661050119E-12,9.1241079360628884E-12,9.8084160312676045E-12,1.0544047233612675E-11,1.1334850776133626E-11,1.2184964584343649E-11,1.3098836928169422E-11,1.4081249697782129E-11]
[null,null,null,"Dividends Paid",null,null,null,"Lakhs",null,{"$f":"-J117*J10","v":0},{"$f":"-K117*K10","v":1118.2080268499312},984.36195527997279,840.83658701086915,686.93429612806267,521.90736979330541,344.95442823771418,155.21659020451398,-48.226634146531524,-266.36174212277774,-500.24594976975277,-619.10222586132204,-663.91264529442378,-711.95595348794268,-763.46452646106309,-818.68737168541111,-877.89131248752346,-941.36225630342597,-1009.4065526803397,-1082.3524473315047,-1118.1943076826547,-1048.3743041174002,-1104.7724597017168,-1120.9809031416171,-1184.5138522037159,-1251.5804027286704,-7934.229115609317,-8506.5004267000804,-9119.8934031235167,-9777.3501391554764,-10482.022162748131,-11237.285255557734,-12046.755314248414,0,0,0,0,0,0,0,0]
[null,null,null,"Total Financing",null,null,null,"Lakhs",null,{"$f":"SUM(J162:J168)","v":66075.54263063804},-1845.3930907458221,-1979.2391623157805,-2122.7645305848841,-2276.6668214676906,-2441.6937478024479,-2618.6466893580391,-2808.3845273912393,-3011.8277517422848,-3229.962859718531,-3463.8470673655061,-3714.613355167904,-3983.4758717665145,-4271.7357209276288,-4580.7871587663485,-4912.1242301124385,-5267.3478749251171,-5648.1735378205231,-6056.4393160820064,-6494.1146839890043,-6709.1658460958961,-6290.2458247043724,-6628.6347582102771,-6725.8854188496744,-7107.083113222272,-7509.4824163719968,-7934.2291156093115,-8506.500426700075,-9119.8934031235112,-9777.350139155471,-10482.022162748126,-11237.285255557728,-12046.755314248408,5.1159076974727197E-12,5.1159076974727205E-12,5.1159076974727197E-12,5.1159076974727197E-12,5.1159076974727205E-12,5.1159076974727213E-12,5.1159076974727213E-12,5.1159076974727213E-12]
[]
[null,null,null,"Total",null,null,null,"Lakhs",null,{"$f":"J153+J159+J169","v":6186.3479621561346},1710.928250369082,1577.0821787991235,1433.5568105300199,1279.6545196472134,1114.6275933124562,937.67465175686493,747.93681372366473,544.49358937261923,326.35848139637301,92.47427374939798,0,0,0,0,0,0,0,0,0,-1.7920305308507523E-3,0,0,0,0,0,0,0,0,0,0,0,0,5.1159076974727197E-12,5.1159076974727205E-12,5.1159076974727197E-12,5.1159076974727197E-12,5.1159076974727205E-12,5.1159076974727213E-12,5.1159076974727213E-12,5.1159076974727213E-12]
[]
[null,null,"Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,"Cash Balance",null,null,null,"Lakhs",null,{"$f":"J71","v":9764.7871626568158},{"$f":"K71","v":8053.8589122877338},6476.7767334886103,5043.2199229585904,3763.5654033113769,2648.9378099989208,1711.2631582420559,963.32634451839112,418.8327551457719,92.47427374939889,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13]
[]
[null,null,null,"Gross assets (FMV)","Lakhs",null,null,"Lakhs",null,{"$f":"I178-J156","v":48414.129269988567},{"$f":"J178-K156","v":48414.129269988567},48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567,48414.129269988567]
[null,null,null,"Less: Accumulated Depreciation","Lakhs",null,null,"Lakhs",null,{"$f":"I179+J139","v":0},2200.6422395449349,4401.2844790898698,6601.9267186348043,8802.5689581797396,11003.211197724675,13203.85343726961,15404.495676814546,17605.137916359479,19805.780155904413,22006.422395449346,24207.06463499428,26407.706874539213,28608.349114084147,30808.991353629081,33009.633593174018,35210.275832718951,37410.918072263885,39611.560311808818,41812.202551353752,44012.844790898685,46213.487030443619,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553,48414.129269988553]
[null,null,null,"Net Plant","Lakhs",null,null,"Lakhs",null,{"$f":"J178-J179","v":48414.129269988567},{"$f":"K178-K179","v":46213.487030443634},44012.8447908987,41812.202551353766,39611.560311808826,37410.918072263892,35210.275832718959,33009.633593174018,30808.991353629088,28608.349114084154,26407.706874539221,24207.064634994287,22006.422395449354,19805.78015590442,17605.137916359487,15404.495676814549,13203.853437269616,11003.211197724682,8802.5689581797487,6601.9267186348152,4401.2844790898816,2200.6422395449481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Goodwill",null,null,null,"Lakhs"]
[null,null,null,"Tota Assets",null,null,null,"Lakhs",null,{"$f":"J180+J176","v":58178.916432645383},{"$f":"K180+K176","v":54267.345942731365},50489.621524387308,46855.422474312356,43375.125715120201,40059.855882262811,36921.538990961017,33972.959937692409,31227.824108774861,28700.823387833552,26407.706874539221,24207.064634994287,22006.422395449354,19805.78015590442,17605.137916359487,15404.495676814549,13203.853437269616,11003.211197724682,8802.5689581797487,6601.9267186348161,4401.2844790898826,2200.642239544949,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13]
[]
[null,null,"Liabilities and Equity"]
[null,null,null,"Total Debt",null,null,null,"Lakhs",null,{"$f":"J88","v":39514.681567943378},{"$f":"K88","v":39514.681567943378},39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39514.681567943378,39382.771556232547,39016.916196477898,38383.405143774056,37444.837897251826,36159.763881118684,34482.289609764994,32361.650048980271,29741.741039252123,26560.609380538532,22961.683545665681,19441.938291003633,15376.221364320345,10924.533450936313,5821.3041987379802,0,5.1159076974727213E-12,1.0615508472255897E-11,1.6527579305147812E-11,2.2883055450506616E-11,2.9715192306767335E-11,3.7059739427247605E-11,4.4955127581763896E-11,5.3442669847868911E-11,6.2566777783931801E-11,7.2375193815199403E-11,8.2919241048812074E-11,9.42540918249457E-11,1.0643905640928935E-10,1.1953789333745877E-10,1.336191430352409E-10]
[]
[null,null,null,"Opening Equity",null,null,null,"Lakhs",null,{"$f":"I192","v":0},{"$f":"J192","v":24850.582826858139},22649.940587313202,20449.298347768265,18248.656108223327,16048.013868678394,13847.371629133459,11646.729389588523,9446.0871500435878,7245.4449104986525,5044.8026709537171,2844.1604314087822,775.42820357467599,-1059.3586762156092,-2626.4898630567004,-3888.5648560794039,-4804.1330794911983,-5327.3010476824402,-5407.303726442653,-4988.0369562594415,-4007.5475370907861,-2609.2657337934006,-1290.1627186762898,574.91196846206412,5026.5998818460957,10129.82913404443,15951.133332782409,15951.133332782407,15951.1333327824,15951.133332782394,15951.133332782387,15951.13333278238,15951.133332782374,15951.133332782363,15951.13333278236,15951.133332782356,15951.13333278235,15951.133332782345,15951.133332782339,15951.133332782332,15951.133332782325]
[null,null,null,"Add: Paid In Capital (Consideration)",null,null,null,"Lakhs",null,{"$f":"J164","v":26560.861062694661},{"$f":"K164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Income",null,null,null,"Lakhs",null,{"$f":"J145","v":-1710.278235836523},{"$f":"K145","v":-3318.8502663948661},-3185.0041948249077,-3041.4788265558041,-2887.5765356729976,-2722.5496093382403,-2545.5966677826491,-2355.8588297494489,-2152.4156053984034,-1934.2804974221572,-1700.3962897751821,-1449.6300019727842,-1170.8742344958614,-855.17523335314854,-498.61046656164035,-96.880851726383298,354.72334429628108,861.35957754321362,1428.6733228635512,2062.84186650016,2516.4761109800402,2367.477319234511,2969.8471468400708,5572.6688165256483,6287.7431044020495,7072.8846014666487,7934.2291156093124,8506.500426700075,9119.8934031235112,9777.3501391554692,10482.022162748126,11237.285255557726,12046.755314248405,-3.3716345686322922E-12,-4.0082002385901679E-12,-4.6925083337948848E-12,-5.4281395361399552E-12,-6.2189430786609054E-12,-7.0690568868709275E-12,-7.9829292306967005E-12,-8.9653420003094077E-12]
[null,null,null,"Less: Dividends",null,null,null,"Lakhs",null,{"$f":"J168","v":0},{"$f":"K168","v":1118.2080268499312},984.36195527997279,840.83658701086915,686.93429612806267,521.90736979330541,344.95442823771418,155.21659020451398,-48.226634146531524,-266.36174212277774,-500.24594976975277,-619.10222586132204,-663.91264529442378,-711.95595348794268,-763.46452646106309,-818.68737168541111,-877.89131248752346,-941.36225630342597,-1009.4065526803397,-1082.3524473315047,-1118.1943076826547,-1048.3743041174002,-1104.7724597017168,-1120.9809031416171,-1184.5138522037159,-1251.5804027286704,-7934.229115609317,-8506.5004267000804,-9119.8934031235167,-9777.3501391554764,-10482.022162748131,-11237.285255557734,-12046.755314248414,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,"Lakhs",null,{"$f":"J188+J189+J190+J191","v":24850.582826858139},{"$f":"K188+K189+K190+K191","v":22649.940587313202},20449.298347768265,18248.656108223327,16048.013868678394,13847.371629133459,11646.729389588523,9446.0871500435878,7245.4449104986525,5044.8026709537171,2844.1604314087822,775.42820357467599,-1059.3586762156092,-2626.4898630567004,-3888.5648560794039,-4804.1330794911983,-5327.3010476824402,-5407.303726442653,-4988.0369562594415,-4007.5475370907861,-2609.2657337934006,-1290.1627186762898,574.91196846206412,5026.5998818460957,10129.82913404443,15951.133332782409,15951.133332782407,15951.1333327824,15951.133332782394,15951.133332782387,15951.13333278238,15951.133332782374,15951.133332782363,15951.13333278236,15951.133332782356,15951.13333278235,15951.133332782345,15951.133332782339,15951.133332782332,15951.133332782325,15951.133332782316]
[]
[null,null,null,"Total Liabilities and Equity",null,null,null,"Lakhs",null,{"$f":"J192+J186","v":64365.264394801517},{"$f":"K192+K186","v":62164.622155256584},59963.979915711643,57763.337676166702,55562.695436621769,53362.053197076835,51161.410957531902,48960.768717986968,46760.126478442035,44559.484238897094,42358.84199935216,40158.199759807219,37957.557520262286,35756.915280717352,33556.273041172419,31355.630801627485,29154.988562082552,26954.346322537618,24753.704082992681,22553.061843447744,20352.417811872281,18151.775572327344,15951.133332782409,15951.133332782409,15951.13333278241,15951.133332782409,15951.133332782412,15951.13333278241,15951.13333278241,15951.13333278241,15951.133332782409,15951.13333278241,15951.133332782409,15951.133332782412,15951.133332782418,15951.133332782423,15951.133332782429,15951.133332782434,15951.13333278244,15951.133332782445,15951.133332782449]
[]
[null,null,null,"Difference",null,null,null,"Lakhs",null,{"$f":"J194-J183","v":6186.3479621561346},{"$f":"K194-K183","v":7897.2762125252193},9474.3583913243347,10907.915201854346,12187.569721501568,13302.197314814024,14239.871966570885,14987.808780294559,15532.302369667173,15858.660851063541,15951.135124812939,15951.135124812932,15951.135124812932,15951.135124812932,15951.135124812932,15951.135124812936,15951.135124812936,15951.135124812936,15951.135124812932,15951.135124812929,15951.1333327824,15951.133332782396,15951.133332782407,15951.133332782407,15951.13333278241,15951.133332782407,15951.13333278241,15951.13333278241,15951.13333278241,15951.13333278241,15951.133332782407,15951.13333278241,15951.133332782407,15951.13333278241,15951.133332782418,15951.133332782421,15951.133332782429,15951.133332782432,15951.13333278244,15951.133332782443,15951.133332782447]
[null,null,null,"Balance Sheet Test"]
[]
[null,"Earnings per Share"]
[null,null,null,"Stock Price"]
[null,null,null,"Shares Issued"]
[null,null,null,"Earnings"]
[null,null,null,"Earnings Per Share Effect"]
[]
[null,"Solver"]
[null,null,"Copy Block"]
[null,null,null,"Computed Taxes",null,null,{"$f":"SUM(J207:XFD207)","v":32152.792874771134},"Lakhs",null,{"$f":"J104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254.14577987067901,1176.0398529264803,1376.8297954616669,1857.5562721752146,2095.9143681340147,2357.6282004888812,2644.7430385364355,2835.5001422333567,3039.9644677078354,3259.116713051822,3494.0073875827065,3745.761751852574,4015.5851047494671,0,0,0,0,0,0,0,0]
[null,null,null,"Withdrawl from Reserve",null,null,{"$f":"SUM(J208:XFD208)","v":9764.7871626568158},null,null,{"$f":"J70","v":0},1710.928250369082,1577.0821787991235,1433.5568105300199,1279.6545196472134,1114.6275933124562,937.67465175686493,747.93681372366473,544.49358937261923,326.35848139637301,92.47427374939798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,{"$f":"SUM(J211:XFD211)","v":41917.580037427942},null,null,{"$f":"SUM(J207:J210)","v":0},{"$f":"SUM(K207:K210)","v":1710.928250369082},1577.0821787991235,1433.5568105300199,1279.6545196472134,1114.6275933124562,937.67465175686493,747.93681372366473,544.49358937261923,326.35848139637301,92.47427374939798,0,0,0,0,0,0,0,0,0,254.14577987067901,1176.0398529264803,1376.8297954616669,1857.5562721752146,2095.9143681340147,2357.6282004888812,2644.7430385364355,2835.5001422333567,3039.9644677078354,3259.116713051822,3494.0073875827065,3745.761751852574,4015.5851047494671,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,{"$f":"D207 & \" -  Paste\"","v":"Computed Taxes -  Paste"},null,null,{"$f":"SUM(J214:XFD214)","v":32152.791082740612},"Lakhs",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254.14398784014816,1176.0398529264808,1376.8297954616671,1857.5562721752149,2095.9143681340151,2357.6282004888817,2644.743038536436,2835.5001422333571,3039.9644677078359,3259.1167130518224,3494.007387582707,3745.7617518525744,4015.5851047494675,0,0,0,0,0,0,0,0]
[null,null,null,"Withdrawl from Reserve - Paste",null,null,{"$f":"SUM(J215:XFD215)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,{"$f":"SUM(J218:XFD218)","v":32152.791082740612},null,null,{"$f":"SUM(J214:J217)","v":0},{"$f":"SUM(K214:K217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254.14398784014816,1176.0398529264808,1376.8297954616671,1857.5562721752149,2095.9143681340151,2357.6282004888817,2644.743038536436,2835.5001422333571,3039.9644677078359,3259.1167130518224,3494.007387582707,3745.7617518525744,4015.5851047494675,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,{"$f":"G218-G211","v":-9764.7889546873303},"Lakhs"]
[]
[null,"Graphs"]
[null,null,null,null,null,null,null,null,null,{"$f":"J9","v":"2029-12-31"},"2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J10,J9,NA())","v":{"$error":"#N/A"}},"2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,{"$f":"J111","v":0},1845.3930907458221,1979.2391623157805,2122.7645305848841,2276.6668214676906,2441.6937478024479,2618.6466893580391,2808.3845273912393,3011.8277517422848,3229.962859718531,3463.8470673655061,3714.613355167904,3983.4758717665145,4271.7357209276288,4580.7871587663485,4912.1242301124385,5267.3478749251171,5648.1735378205231,6056.4393160820064,6494.1146839890043,6709.1658460958961,6290.2458247043724,6628.6347582102771,6725.8854188496744,7107.083113222272,7509.4824163719968,7934.2291156093115,8506.500426700075,9119.8934031235112,9777.350139155471,10482.022162748126,11237.285255557728,12046.755314248408,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,{"$f":"J112","v":0},2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,2963.6011175957533,3095.511129306582,3319.5632264720907,3559.7797674396861,3817.3226323052854,4093.4368584270273,4389.4565624375937,4706.8112815170971,5047.0327634016667,5411.7622366574997,5590.9715384132414,5241.8715205869721,5523.8622985085603,5604.9045157080573,5922.5692610185561,6257.9020136433264,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727205E-12,-5.1159076974727213E-12,-5.1159076974727197E-12,-5.1159076974727213E-12,-5.1159076974727197E-12,-5.1159076974727205E-12,-5.1159076974727197E-12,-5.1159076974727197E-12,-5.1159076974727205E-12,-5.1159076974727213E-12,-5.1159076974727213E-12,-5.1159076974727213E-12]
[]
[null,null,null,"DSCR",null,null,null,null,null,{"$f":"IF(J226>0.1,J225/J226)","v":false},{"$f":"IF(K226>0.1,K225/K226)","v":0.62268605575466685},0.66784937776020792,0.71627875896706195,0.76820959742202288,0.82389419186860502,0.88360294973921405,0.94762568103954736,1.016272984194869,1.0898777303535592,1.1687966530987077,1.2000000000000017,1.2000000000000017,1.2000000000000015,1.2000000000000015,1.2000000000000013,1.2000000000000011,1.2000000000000013,1.2000000000000013,1.2000000000000008,1.2000000000000011,1.2000000000000011,1.2000000000000008,1.2000000000000011,1.2000000000000008,1.2000000000000008,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]

{"sheet":"Sensitivity Analysis","index":8,"n_rows":30,"n_cols":10,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,{"$f":"'Input C'!H2","v":"Base Case Annual"},{"$f":"'Input C'!M2","v":"Higher Cost"},{"$f":"'Input C'!N2","v":"Higher O&M"},{"$f":"'Input C'!P2","v":"Shorter Life"},{"$f":"'Input C'!Q2","v":"P90"},{"$f":"'Input C'!R2","v":"P99"}]
[null,null,null,1,2,3,5,6,7]
[null,null,"Project IRR",0.1050000000000002,0.10499999999999976,0.11067656167367756,0.10188659813243395,0.10188659813243395,0.10188659813243395]
[null,null,"Total EBITDA",219919.32574377354,293810.46130896505,312516.01629281871,196968.22266130618,196968.22266130618,196968.22266130624]
[null,null,"Real LCOE",1.2852882034978015E-2,1.6549626868726366E-2,1.7137176046637354E-2,1.9179999328813365E-2,2.2487227283255369E-2,2.563543910291112E-2]
[null,null,"Nominal LCOE",2.1730318257418866E-2,2.7980390539666965E-2,2.8973757676558486E-2,2.9889583600491043E-2,3.5043476712555664E-2,3.9949563452313458E-2]
[]
[]
[null,null,"PPA Inflate","Flag"]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D2","v":"Base Case Annual"},{"$f":"E2","v":"Higher Cost"},"Higher O&M","Shorter Life","P90","P99","Worst"]
[null,null,{"$f":"C6","v":"Real LCOE"},{"$f":"D6","v":1.2852882034978015E-2},{"$f":"E6-D6","v":3.6967448337483517E-3},{"$f":"F6-E6","v":5.8754917791098774E-4},2.0428232821760109E-3,3.307227954442004E-3,3.148211819655751E-3,{"$f":"I6","v":2.563543910291112E-2}]
[]
[]
[null,null,null,{"$f":"'Input C'!H2","v":"Base Case Annual"},{"$f":"'Input C'!I2","v":"Longer Life"},{"$f":"'Input C'!J2","v":"Improved Perfromance Ratio"},{"$f":"'Input C'!K2","v":"Improved Availability/ Degradation"},{"$f":"'Input C'!L2","v":"Reduced O&M"}]
[null,null,null,1,2,3,4,5]
[null,null,"EV - Pre-tax Project Cash Flow",27998.099572094237,33199.574522231502,34286.217733208105,35930.181490691495,35569.486972812134]
[null,null,"EV - After-tax Project Cash Flow",27644.418293154336,34004.481593807228,35029.557671416893,36643.100810693752,36248.907883044594]
[null,null,"Equity Value",8385.3599812612738,10499.030503735681,10904.375496694756,11951.897950313891,11744.308219493338]
[null,null,"Pre-tax Cash Flow Discount Rate",0.1,0.1,0.1,0.1,0.1]
[null,null,"After-tax Cash Flow Discount Rate",0.08,0.08,0.08,0.08,0.08]
[null,null,"Equity Discount Rate",0.1,0.11,0.11,0.11,0.11]
[null,null,"Interest Rate",8.0869105458259607E-2,8.0869105458259607E-2,8.0868926644325267E-2,8.0864450335502616E-2,8.0868062376976024E-2]
[null,null,"After-tax Interest Rate",6.0651829093694709E-2,6.0651829093694709E-2,6.0651694983243951E-2,6.0648337751626966E-2,6.0651046782732018E-2]

{"sheet":"Valuation Summary","index":9,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Pre-tax","After-tax","Equity"]
[null,null,"IRR without Sale",{"$f":"'Financial Model'!G354","v":0.11986667513847349},{"$f":"'Financial Model'!F355","v":0.10080406069755551},{"$f":"'Financial Model'!F356","v":0.13610251545906071}]
[null,null,"Buyer Target IRR",{"$f":"'Financial Model'!F363","v":0.1},{"$f":"'Financial Model'!G355","v":0.10455977320671084},{"$f":"'Financial Model'!G356","v":0.1408114016056061}]
[null,null,"IRR with Sale",{"$f":"'Financial Model'!F370","v":0.20248234868049619},{"$f":"'Financial Model'!F380","v":0.21615990996360779},{"$f":"'Financial Model'!F394","v":0.27760950922965999}]
[null,null,"Interest Rate",{"$f":"'Input C'!F70","v":0.08},{"$f":"D8","v":0.08},{"$f":"E8","v":0.08}]
[]
[null,null,"PPA Inflate","Flag"]
[]
[null,"Sources and Uses"]
[null,null,"Sources"]
[null,null,"Assumption of Existing Debt",{"$f":"Transaction!F49","v":0}]
[null,null,"New Debt",{"$f":"Transaction!F50","v":33328.333605787244}]
[null,null,"New Equity ",{"$f":"Transaction!F51","v":26560.861062694661}]
[null,null,"Total Sources of Funds",{"$f":"Transaction!F52","v":59889.194668481905}]
[]
[null,null,"Uses"]
[null,null,"Consideration for Enterprise"]
[null,null,"Payment of Fees"]
[null,null,"Debt Repayment"]
[null,null,"Total Uses of Funds"]

{"sheet":"Audit","index":10,"n_rows":12,"n_cols":11,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,null,null,null,null,"Model","Target","Check"]
[null,null,null,"S-Curve Check",null,null,null,{"$f":"'Financial Model'!H32","v":0.5},1,{"$f":"H3=I3","v":false},{"$f":"IF(J3,\"\",D3)","v":"S-Curve Check"}]
[null,null,null,"Operating Period Check",null,null,null,{"$f":"'Financial Model'!H10","v":35},{"$f":"'Input C'!F8*Months/'Input C'!F11","v":35},{"$f":"H4=I4","v":true},""]
[null,null,null,"Depreciation Check",null,null,null,{"$f":"'Financial Model'!J71","v":1.0000000000000002},1,{"$f":"ROUND(H5-I5,0)=0","v":true},""]
[null,null,null,"Balance Sheet Check",null,null,null,null,null,{"$f":"'Financial Model'!H332","v":true},""]
[null,null,null,"LCOE-Real",null,null,null,{"$f":"LCOE!E47","v":1.3352806070849233E-2},{"$f":"LCOE!E48","v":8.2841954209702078E-3},true,""]
[null,null,null,"Copy Paste",null,null,null,null,{"$f":"Difference","v":25449.587192847332},{"$f":"ROUND(I8,0)=0","v":false},"Copy Paste"]
[]
[]
[null,null,null,"Total Errors",null,null,null,null,null,{"$f":"AND(J3:J10)","v":false},{"$f":"add_text(K3:K10)","v":" S-Curve Check     Copy Paste  "}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J11,\"Model Ok\",K11)","v":" S-Curve Check     Copy Paste  "}]

{"sheet":"BESS-Augm","index":11,"n_rows":15,"n_cols":21,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"Inputs"]
[null,null,"Required BESS capacity",null,"MWh",400]
[null,null,"Degradation",null,"%",3.5000000000000003E-2]
[null,null,"Initial Capacity Installed",null,"MWh",450]
[]
[]
[null,"Model",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,"Opening Balance of BESS",null,null,null,null,{"$f":"G13","v":450},{"$f":"H13","v":434.25},419.05124999999998,404.38445624999997,450,434.25,419.05124999999998,404.38445624999997,450,434.25,419.05124999999998,404.38445624999997,450,434.25]
[null,null,"Less: Degradation",null,null,null,null,{"$f":"H9*$F$4","v":15.750000000000002},{"$f":"I9*$F$4","v":15.198750000000002},14.66679375,14.15345596875,15.750000000000002,15.198750000000002,14.66679375,14.15345596875,15.750000000000002,15.198750000000002,14.66679375,14.15345596875,15.750000000000002,15.198750000000002]
[null,null,"Subtotal",null,null,null,null,{"$f":"H9-H10","v":434.25},{"$f":"I9-I10","v":419.05124999999998},404.38445624999997,390.23100028124998,434.25,419.05124999999998,404.38445624999997,390.23100028124998,434.25,419.05124999999998,404.38445624999997,390.23100028124998,434.25,419.05124999999998]
[null,null,"Augmented capacity",null,null,null,null,{"$f":"IF(H15,$F$5-H11)","v":false},false,false,59.768999718750024,false,false,{"$f":"IF(N15,$F$5-N11)","v":false},{"$f":"IF(O15,$F$5-O11)","v":59.768999718750024},false,false,false,59.768999718750024,false,false]
[null,null,"Closing balance",null,null,null,{"$f":"F5","v":450},{"$f":"H11+H12","v":434.25},{"$f":"I11+I12","v":419.05124999999998},404.38445624999997,450,434.25,419.05124999999998,404.38445624999997,450,434.25,419.05124999999998,404.38445624999997,450,434.25,419.05124999999998]
[]
[null,null,"Flag for required augmentation",null,null,null,null,{"$f":"H11<$F$3","v":false},{"$f":"I11<$F$3","v":false},false,true,false,false,false,true,false,false,false,true,false,false]

{"sheet":"LCOE","index":12,"n_rows":61,"n_cols":23,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,null,"Solar from Financial Model","Solar Best Case","Higher Capital Cost","Higher Target IRR","Lower Yield","Worse Degradation","Shorter Life","Lower Inflation","Lower Availability",null,"Wind","Coal",null,"Direct Solar Cost","Battery Cost","Added Solar to Charge Battery","Total Data Centre Cost","Wind +Battery","Solar in USD"]
[null,null,"1st Year Price",null,{"$f":"E47","v":1.3352806070849233E-2},{"$f":"F47","v":1.2308280772258177E-2},1.5846930436273228E-2,2.1177523016242625E-2,2.1177523016242625E-2,2.1177523016242625E-2,2.1177523016242625E-2,2.1177523016242625E-2,2.2069208195873893E-2,null,0.51895107936355334,3.362327139271809E-2,null,0,null,null,{"$f":"U47","v":5.9687010504237248E-2}]
[null,null,"LCOE",null,{"$f":"LCOE_Nominal","v":3.2487691302126552E-2},3.2487691302126552E-2,3.2487691302126552E-2,3.2487691302126552E-2,3.2487691302126552E-2,3.2487691302126552E-2,3.2487691302126552E-2,3.2487691302126552E-2,3.2487691302126552E-2]
[null,"Size of Project"]
[null,null,"Capacity","MW",{"$f":"'Input C'!F15","v":130},100,100,100,100,100,100,100,100,null,100,100,null,100,100,{"$f":"T14","v":531.77046221082117},{"$f":"R6","v":100}]
[null,null,"Hours per day","Hours",{"$f":"E21*24","v":5.1265753424657543},5.1265753424657543,5.1265753424657543,5.1265753424657543,5.1265753424657543,5.1265753424657543,5.1265753424657543,5.1265753424657543,5.1265753424657543,null,{"$f":"24*O21","v":12},{"$f":"24*P21","v":19.200000000000003},null,{"$f":"R21*24","v":5.1265753424657543},{"$f":"24-E7","v":18.873424657534244},{"$f":"E7","v":5.1265753424657543}]
[null,null,"Required Storage - No Minimum State of Charge","MWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S6*S7","v":1887.3424657534244}]
[null,null,"Minimum State of Charge","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,null,"Required Storage - With Minimum State of Charge","MWH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S8*(1+S9)","v":2170.4438356164378}]
[]
[null,null,"Total Added Solar without RTE","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S7/E7*E6","v":478.59341598973901}]
[null,null,"Round Trip Efficiency","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,"Added Battery Adjusted for RTE","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T12/T13","v":531.77046221082117}]
[]
[null,null,"Battery Cost","Lakhs / MWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,100]
[]
[null,null,"Cost per MW","Lakhs / MW",{"$f":"'Input C'!F28","v":400},300,400,400,400,400,400,400,400,400,400,400,400,400,400,{"$f":"F18","v":300},null,null,{"$f":"'Input C'!H30","v":465.11627906976747}]
[null,null,"Total Cost","Lakhs",{"$f":"E18*E6","v":52000},30000,40000,40000,40000,40000,40000,40000,40000,null,{"$f":"O18*O6","v":40000},40000,null,{"$f":"R18*R6","v":40000},{"$f":"S16*S10","v":217044.38356164377},{"$f":"T18*T6","v":159531.13866324635}]
[null,null,"O&M Cost","Lakhs / MWy",{"$f":"'Input C'!F32","v":4},3,3,3,3,3,3,3,3,null,13,30,null,3,4,4,null,null,{"$f":"'Input C'!H34","v":4.6511627906976747}]
[null,null,"Capacity Factor","%",{"$f":"'Input C'!F21","v":0.21360730593607308},0.21360730593607308,0.21360730593607308,0.21360730593607308,0.21360730593607308,0.21360730593607308,0.21360730593607308,0.21360730593607308,0.21360730593607308,null,0.5,0.8,null,0.21360730593607308,null,null,null,null,{"$f":"E21","v":0.21360730593607308}]
[]
[null,"Returns and Adustment"]
[null,null,"Target IRR","%",{"$f":"'Input C'!F49","v":0.11},0.09,0.09,0.125,0.125,0.125,0.125,0.125,0.125,null,{"$f":"F24","v":0.09},0.09,null,9.5000000000000001E-2,0.09,0.09,null,null,0.06]
[null,null,"Inflation Rate","%",{"$f":"Summary!E16","v":8.0000000000000071E-2},{"$f":"'Input S'!G24","v":0.05},{"$f":"'Input S'!H24","v":0.05},{"$f":"'Input S'!I24","v":0.05},{"$f":"'Input S'!J24","v":0.05},{"$f":"'Input S'!K24","v":0.05},{"$f":"'Input S'!L24","v":0.05},{"$f":"'Input S'!M24","v":0.05},{"$f":"'Input S'!N24","v":0.05},null,{"$f":"F25","v":0.05},0.05,null,{"$f":"'Input S'!S24","v":0},0.05,0.05]
[null,null,"Real IRR","%",{"$f":"(1+E24)/(1+E25)-1","v":2.7777777777777901E-2},3.8095238095238182E-2,3.8095238095238182E-2,7.1428571428571397E-2,7.1428571428571397E-2,7.1428571428571397E-2,7.1428571428571397E-2,7.1428571428571397E-2,7.1428571428571397E-2,null,{"$f":"(1+O24)/(1+O25)-1","v":3.8095238095238182E-2},{"$f":"(1+P24)/(1+P25)-1","v":3.8095238095238182E-2},null,{"$f":"(1+R24)/(1+R25)-1","v":9.4999999999999973E-2},{"$f":"(1+S24)/(1+S25)-1","v":3.8095238095238182E-2},{"$f":"(1+T24)/(1+T25)-1","v":3.8095238095238182E-2}]
[null,null,"Degradation","%",{"$f":"'Input C'!F24","v":5.0000000000000001E-3},4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,null,0,0,null,4.0000000000000001E-3,0.02,0.02]
[null,null,"Real IRR Adjusted for Degradation","%",{"$f":"(E26+1)/(1-E27)-1","v":3.2942490228922594E-2},4.2264295276343455E-2,4.2264295276343455E-2,7.5731497418244365E-2,7.5731497418244365E-2,7.5731497418244365E-2,7.5731497418244365E-2,7.5731497418244365E-2,7.5731497418244365E-2,null,{"$f":"(O26+1)/(1-O27)-1","v":3.8095238095238182E-2},{"$f":"(P26+1)/(1-P27)-1","v":3.8095238095238182E-2},null,{"$f":"(R26+1)/(1-R27)-1","v":9.9397590361445687E-2},{"$f":"(S26+1)/(1-S27)-1","v":5.9280855199222549E-2},{"$f":"(T26+1)/(1-T27)-1","v":5.9280855199222549E-2}]
[null,null,"Nominal IRR Adusted for Degradation","%",{"$f":"(1+E24)/(1-E27)-1","v":0.11557788944723635},9.4377510040160706E-2,9.4377510040160706E-2,0.12951807228915668,0.12951807228915668,0.12951807228915668,0.12951807228915668,0.12951807228915668,0.12951807228915668,null,{"$f":"(1+O24)/(1-O27)-1","v":9.000000000000008E-2},{"$f":"(1+P24)/(1-P27)-1","v":9.000000000000008E-2},null,{"$f":"(1+R24)/(1-R27)-1","v":9.9397590361445687E-2},{"$f":"(1+S24)/(1-S27)-1","v":0.11224489795918369},{"$f":"(1+T24)/(1-T27)-1","v":0.11224489795918369}]
[]
[null,null,"Life of the Project","Years",{"$f":"'Input C'!F8","v":35},25,25,25,25,25,25,25,25,null,30,25,null,25,12,12,null,null,{"$f":"E31","v":35}]
[]
[null,"Adjustments"]
[null,null,"Availability","%",{"$f":"'Financial Model'!F19","v":0.95},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.95,null,0.99,0.99,null,0.99,0.99,0.99]
[null,null,"Real O&M Adj for Degradation","%",{"$f":"PV(E26,E31,-1)/PV(E28,E31,-1)","v":1.0781104617660331},{"$f":"PV(F26,F31,-1)/PV(F28,F31,-1)","v":1.04500810495442},{"$f":"PV(G26,G31,-1)/PV(G28,G31,-1)","v":1.04500810495442},{"$f":"PV(H26,H31,-1)/PV(H28,H31,-1)","v":1.0387643265223834},1.0387643265223834,1.0387643265223834,1.0387643265223834,1.0387643265223834,{"$f":"PV(M26,M31,-1)/PV(M28,M31,-1)","v":1.0387643265223834},null,1,{"$f":"PV(P26,P31,-1)/PV(P28,P31,-1)","v":1},null,{"$f":"PV(R26,R31,-1)/PV(R28,R31,-1)","v":1.0349073968702578},1.1274396641656121,1.1274396641656121]
[null,null,"Nominal O&M Adj for Inflation","%",{"$f":"PV(E26,E31,-1)/PV(E24,E31,-1)","v":2.5071675359243759},{"$f":"PV(F26,F31,-1)/PV(F24,F31,-1)","v":1.6229350132146387},{"$f":"PV(G26,G31,-1)/PV(G24,G31,-1)","v":1.6229350132146387},{"$f":"PV(H26,H31,-1)/PV(H24,H31,-1)","v":1.5180267963443708},1.5180267963443708,1.5180267963443708,1.5180267963443708,1.5180267963443708,{"$f":"PV(M26,M31,-1)/PV(M24,M31,-1)","v":1.5180267963443708},null,1.722762915184697,{"$f":"PV(P26,P31,-1)/PV(P24,P31,-1)","v":1.6229350132146387},null,{"$f":"PV(R26,R31,-1)/PV(R24,R31,-1)","v":1.0000000000000002},1.3252367458543801,1.3252367458543801]
[null,null,"Nominal O&M Adj for Degradation","%",{"$f":"PV(E24,E31,-1)/PV(E29,E31,-1)","v":1.0462276967950781},{"$f":"PV(F24,F31,-1)/PV(F29,F31,-1)","v":1.0356853917643274},{"$f":"PV(G24,G31,-1)/PV(G29,G31,-1)","v":1.0356853917643274},{"$f":"PV(H24,H31,-1)/PV(H29,H31,-1)","v":1.0306859374762094},1.0306859374762094,1.0306859374762094,1.0306859374762094,1.0306859374762094,{"$f":"PV(M24,M31,-1)/PV(M29,M31,-1)","v":1.0306859374762094},null,1.0000000000000009,{"$f":"PV(P24,P31,-1)/PV(P29,P31,-1)","v":1.0000000000000009},null,{"$f":"PV(R24,R31,-1)/PV(R29,R31,-1)","v":1.0349073968702576},1.1147687089582896,1.1147687089582896]
[null,null,"Nominal O&M Adj for Inflation and Degrad","%",{"$f":"E36*E37","v":2.6230681165895509},{"$f":"F36*F37","v":1.6808500849692469},{"$f":"G36*G37","v":1.6808500849692469},{"$f":"H36*H37","v":1.5646088717042046},1.5646088717042046,1.5646088717042046,1.5646088717042046,1.5646088717042046,1.5646088717042046,null,1.7227629151846986,1.6229350132146401,null,{"$f":"R36*R37","v":1.0349073968702578},1.4773324562401722,1.4773324562401722]
[]
[null,"Real LCOE "]
[null,null,"Carrying Charge - Real","Lakhs ",{"$f":"PMT(E28,E31,-E18)*E6","v":2525.1252437736384},{"$f":"PMT(F28,F31,-F19)","v":1966.5918116375744},{"$f":"PMT(G28,G31,-G19)","v":2622.1224155167661},3611.4814277746113,3611.4814277746113,3611.4814277746113,3611.4814277746113,3611.4814277746113,3611.4814277746113,null,2260.0057276123639,2509.1885920168384,null,{"$f":"PMT(R28,R31,-R19)","v":4386.3263617488656},25786.439478489745,18953.450831433263,{"$f":"R41+S41+T41","v":49126.216671671878}]
[null,null,"O&M Adjusted for Degradation","Lakhs ",{"$f":"E20*E6*E35","v":560.61744011833719},{"$f":"F20*F6*F35","v":313.50243148632597},{"$f":"G20*G6*G35","v":313.50243148632597},311.62929795671499,311.62929795671499,311.62929795671499,311.62929795671499,311.62929795671499,311.62929795671499,null,1300,3000,null,{"$f":"R20*R6*R35","v":310.47221906107734},450.97586566624489,2398.1564453126421,{"$f":"R42+S42+T42","v":3159.6045300399642}]
[null,null,"Fixed cost per year","Lakhs / MWy",{"$f":"E41+E42","v":3085.7426838919755},{"$f":"F41+F42","v":2280.0942431239005},{"$f":"G41+G42","v":2935.6248470030919},3923.1107257313265,3923.1107257313265,3923.1107257313265,3923.1107257313265,3923.1107257313265,3923.1107257313265,null,{"$f":"O41+O20","v":2273.0057276123639},{"$f":"P41+P20","v":2539.1885920168384},null,{"$f":"R41+R42","v":4696.7985808099429},{"$f":"S41+S42","v":26237.41534415599},21351.607276745905,52285.821201711835]
[null,null,"Yield","MWh / MW",{"$f":"E21*8760*E34","v":1777.6399999999999},{"$f":"F21*8760*F34","v":1852.4880000000001},{"$f":"G21*8760*G34","v":1852.4880000000001},1852.4880000000001,1852.4880000000001,1852.4880000000001,1852.4880000000001,1852.4880000000001,1777.6399999999999,null,{"$f":"O21*8760","v":4380},{"$f":"P21*8760","v":7008},null,null,null,null,8760]
[null,null,"Inverse of Yield","MW / MWh",{"$f":"1/E44/E6","v":4.3272584394521349E-6},{"$f":"1/F44/F6","v":5.3981456290135215E-6},{"$f":"1/G44/G6","v":5.3981456290135215E-6},5.3981456290135215E-6,5.3981456290135215E-6,5.3981456290135215E-6,5.3981456290135215E-6,5.3981456290135215E-6,5.6254359712877749E-6,null,{"$f":"1/O44","v":2.2831050228310502E-4},{"$f":"1/P44","v":1.4269406392694063E-4},null,null,null,null,{"$f":"1/U44","v":1.1415525114155251E-4}]
[null,null,"Cost of Coal","Lakhs / MWh",null,null,null,null,null,null,null,null,null,null,null,0.03]
[null,null,"LCOE - Real (First Year)","Lakhs / MWh",{"$f":"E45*E43","v":1.3352806070849233E-2},{"$f":"F45*F43","v":1.2308280772258177E-2},{"$f":"G45*G43","v":1.5846930436273228E-2},2.1177523016242625E-2,2.1177523016242625E-2,2.1177523016242625E-2,2.1177523016242625E-2,2.1177523016242625E-2,2.2069208195873893E-2,null,{"$f":"O45*O43","v":0.51895107936355334},{"$f":"P43*P45/P6+P46","v":3.362327139271809E-2},null,null,null,null,{"$f":"U43*U45/U6","v":5.9687010504237248E-2}]
[null,null,"First Year Price from Model","Lakhs / MWh",{"$f":"'Financial Model'!F63","v":8.2841954209702078E-3}]
[]
[null,"Nominal LCOE"]
[null,null,"Carrying Charge - Nominal","Lakhs / MWy",{"$f":"PMT(E29,E31,-E18)*E6","v":6143.6891229940238},{"$f":"PMT(F29,F31,-F18)*F6","v":3163.1773935715296},{"$f":"PMT(G29,G31,-G18)*G6","v":4217.5698580953731},5439.6899639481089,5439.6899639481089,5439.6899639481089,5439.6899639481089,5439.6899639481089,5439.6899639481089,null,null,null,null,{"$f":"PMT(R29,R31,-R18)*R6","v":4386.3263617488656}]
[null,null,"O&M Adjusted for Inflation and Degradation","Lakhs / MWy",{"$f":"E20*E38*E6","v":1363.9954206265666},{"$f":"F20*F38*F6","v":504.25502549077407},{"$f":"G20*G38*G6","v":504.25502549077407},469.3826615112614,469.3826615112614,469.3826615112614,469.3826615112614,469.3826615112614,469.3826615112614,null,null,null,null,{"$f":"R20*R38*R6","v":310.47221906107734}]
[null,null,"Fixed cost per year","Lakhs / MWy",{"$f":"E51+E52","v":7507.6845436205904},{"$f":"F51+F52","v":3667.4324190623038},{"$f":"G51+G52","v":4721.8248835861468},5909.0726254593701,5909.0726254593701,5909.0726254593701,5909.0726254593701,5909.0726254593701,5909.0726254593701,null,null,null,null,{"$f":"R51+R52","v":4696.7985808099429}]
[null,null,"Inverse of Yield","MW / MWh",{"$f":"E45","v":4.3272584394521349E-6},{"$f":"F45","v":5.3981456290135215E-6},{"$f":"G45","v":5.3981456290135215E-6},5.3981456290135215E-6,5.3981456290135215E-6,5.3981456290135215E-6,5.3981456290135215E-6,5.3981456290135215E-6,5.6254359712877749E-6,null,null,null,null,{"$f":"R45","v":0}]
[]
[null,null,"LCOE - Nominal","Lakhs / MWh",{"$f":"E53*E54","v":3.2487691302126552E-2},{"$f":"F53*F54","v":1.979733428266366E-2},{"$f":"G53*G54","v":2.5489098356297837E-2},3.1898034564646953E-2,3.1898034564646953E-2,3.1898034564646953E-2,3.1898034564646953E-2,3.1898034564646953E-2,3.3241109704211035E-2,null,null,null,null,{"$f":"R53*R54","v":0}]
[]
[null,null,"Nominal LOCE from Model","Lakhs / MWh",{"$f":"'Financial Model'!F62","v":1.9586983087951291E-2}]
[]
[]
[null,null,"PPA Inflate","Flag"]

{"sheet":"Half Year NPV","index":13,"n_rows":12,"n_cols":26,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[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]
[null,null,null,null,null,null,"2025-01-01",{"$f":"EDATE(G3,12)","v":"2026-01-01"},{"$f":"EDATE(H3,12)","v":"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","2044-01-01"]
[null,null,null,null,null,null,{"$f":"G3","v":"2025-01-01"},{"$f":"EDATE(G4,6)","v":"2025-07-01"},{"$f":"EDATE(H4,12)","v":"2026-07-01"},{"$f":"EDATE(I4,12)","v":"2027-07-01"},"2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01"]
[]
[null,null,null,null,null,null,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,"Full Year wait full end of year",0.1,{"$f":"XNPV(E7,G6:Z6,G3:Z3)","v":836.17868103238391},{"$f":"_xlfn.FORMULATEXT(F7)","v":"=XNPV(E7,G6:Z6,G3:Z3)"},null,null,"Same Dates"]
[null,null,null,"Pay and wait 1/2 Year",{"$f":"E7","v":0.1},{"$f":"XNPV(E8,G6:Z6,G4:Z4)","v":877.33517164233592},"=XNPV(E8,G6:Z6,G4:Z4)",null,null,"Adjusted Dates"]
[null,null,null,"Regular NPV - Zero",{"$f":"E8","v":0.1},{"$f":"NPV(E9,G6:Z6)","v":760.44728106676507},"=NPV(E9,G6:Z6)",null,null,"NPV with Zero"]
[null,null,null,"Regular NPV - Next",{"$f":"E9","v":0.1},{"$f":"NPV(E10,H6:Z6)","v":836.49200917344149},"=NPV(E10,H6:Z6)",null,null,"Corrected NPV for Period -1"]
[null,null,null,"Regular NPV - Adjusted",{"$f":"E10","v":0.1},{"$f":"F10*(1+$E$11)^(1/2)","v":877.32022064473313},"=F10*(1+$E$11)^(1/2)",null,null,"Corrected NPV with 1/2 year"]
[null,null,null,"Regular NPV - Formula",{"$f":"E11","v":0.1},{"$f":"NPV(E12,H6:Z6)*(1+E12)^(1/2)","v":877.32022064473313},"=NPV(E12,H6:Z6)*(1+E12)^(1/2)",null,null,null,{"$f":"_xlfn.FORMULATEXT(G12)","v":"=FORMULATEXT(F12)"}]

{"sheet":"UDF Example 1","index":14,"n_rows":20,"n_cols":17,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,null,"Gearing",0.72727273157636629]
[null,null,"Fees and IDC",0.2]
[]
[null,null,"Cap Exp",null,50,70,200,100,50]
[]
[null,null,"Uses of Funds",null,null,null,null,null,null,null,null,null,null,{"$f":"M11","v":400.00000276989527},0.7,0.8,0.85]
[null,null,"Cap Exp",null,{"$f":"E6","v":50},{"$f":"F6","v":70},200,100,50,null,null,null,null,0.1]
[null,null,"Fees",{"$f":"D4","v":0.2},{"$f":"fees($D$4,$D$3,E6)","v":8.5106383568062842},{"$f":"fees($D$4,$D$3,F6)","v":11.914893699528797},{"$f":"fees($D$4,$D$3,G6)","v":34.042553427225137},{"$f":"fees($D$4,$D$3,H6)","v":17.021276713612568},{"$f":"fees($D$4,$D$3,I6)","v":8.5106383568062842},null,"Target Debt",null,400,0.2]
[null,null,"Total Uses",null,{"$f":"SUM(E9:E10)","v":58.510638356806282},81.91489369952879,234.04255342722513,117.02127671361256,58.510638356806282,null,"Computed Debt",null,{"$f":"SUM(E14:I14)","v":400.00000276989527},0.3]
[null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"M10-M11","v":-2.7698952749233285E-6}]
[null,null,"Source of Funds"]
[null,null,"Debt",{"$f":"D3","v":0.72727273157636629},{"$f":"E11*$D$14","v":42.553191784031419},{"$f":"F11*$D$14","v":59.574468497643977},170.21276713612568,85.106383568062839,42.553191784031419]
[null,null,"Equity",null,{"$f":"E11-E14","v":15.957446572774863},{"$f":"F11-F14","v":22.340425201884813},63.829786291099452,31.914893145549726,15.957446572774863]
[null,null,"Total",null,{"$f":"SUM(E14:E15)","v":58.510638356806282},{"$f":"SUM(F14:F15)","v":81.91489369952879},234.04255342722513,117.02127671361256,58.510638356806282]
[]
[null,null,"Computed Fee",{"$f":"D10","v":0.2},{"$f":"$D$18*E14","v":8.5106383568062842},{"$f":"$D$18*F14","v":11.914893699528797},34.042553427225137,17.021276713612568,8.5106383568062842,"Computed Fee"]
[null,null,"Fixed Fees",null,8.5106383568062842,11.914893699528797,34.042553427225137,17.021276713612568,8.5106383568062842,"Fixed Fee"]
[null,null,"Fee Difference",{"$f":"SUM(E20:XFD20)","v":0},{"$f":"E18-E19","v":0},{"$f":"F18-F19","v":0},0,0,0]

{"sheet":"UDF Example 2","index":15,"n_rows":26,"n_cols":14,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,null,"Gearing",0.8]
[null,null,"Interest Rate",0.15]
[]
[null,null,"Cap Exp",null,null,50,70,200,100,50]
[]
[null,null,"Uses of Funds"]
[null,null,"Cap Exp",null,{"$f":"SUM(F9:J9)","v":470},{"$f":"F6","v":50},{"$f":"G6","v":70},200,100,50]
[null,null,"IDC",{"$f":"D4","v":0.15},{"$f":"SUM(F10:J10)","v":0},null,null,null,null,null,null,"Target Debt",null,400]
[null,null,"Total Uses",null,{"$f":"SUM(F11:J11)","v":470},{"$f":"SUM(F9:F10)","v":50},{"$f":"SUM(G9:G10)","v":70},200,100,50,null,"Computed Debt",null,{"$f":"SUM(F15:J15)","v":376}]
[null,null,"Pro-Rata",null,null,{"$f":"F11/$E$11","v":0.10638297872340426},{"$f":"G11/$E$11","v":0.14893617021276595},0.42553191489361702,0.21276595744680851,0.10638297872340426,null,"Difference",null,{"$f":"N10-N11","v":24}]
[]
[null,null,"Source of Funds"]
[null,null,"Debt",{"$f":"D3","v":0.8},{"$f":"$D$15*E11","v":376},{"$f":"$E$15*F12","v":40},{"$f":"$E$15*G12","v":56},160,80,40]
[null,null,"Equity",null,null,{"$f":"F11-F15","v":10},{"$f":"G11-G15","v":14},{"$f":"H11-H15","v":40},{"$f":"I11-I15","v":20},{"$f":"J11-J15","v":10}]
[null,null,"Total",null,{"$f":"SUM(F17:J17)","v":470},{"$f":"SUM(F15:F16)","v":50},{"$f":"SUM(G15:G16)","v":70},200,100,50]
[]
[null,null,"Opening Balance",null,null,{"$f":"D21","v":0},{"$f":"F21","v":40},96,256,336]
[null,null,"Add Funding",null,null,{"$f":"F15","v":40},{"$f":"G15","v":56},{"$f":"H15","v":160},{"$f":"I15","v":80},{"$f":"J15","v":40}]
[null,null,"Closing Balance",null,null,{"$f":"F19+F20","v":40},{"$f":"G19+G20","v":96},256,336,376]
[null,null,"IDC",{"$f":"D4","v":0.15},null,{"$f":"F19*$D$22","v":0},{"$f":"G19*$D$22","v":6},{"$f":"H19*$D$22","v":14.399999999999999},{"$f":"I19*$D$22","v":38.4},{"$f":"J19*$D$22","v":50.4}]
[]
[null,null,"Computed Fee",{"$f":"D10","v":0.15},null,{"$f":"$D$24*F15","v":6},{"$f":"$D$24*G15","v":8.4},{"$f":"$D$24*H15","v":24},{"$f":"$D$24*I15","v":12},{"$f":"$D$24*J15","v":6},"Computed IDC"]
[null,null,"Fixed Fees",null,null,8.5106383568062842,11.914893699528797,34.042553427225137,17.021276713612568,8.5106383568062842,"Fixed IDC"]
[null,null,"Fee Difference",{"$f":"SUM(F25:XFD25)","v":80.000000553979064},null,{"$f":"F24-F25","v":-2.5106383568062842},{"$f":"G24-G25","v":-3.5148936995287965},-10.042553427225137,-5.0212767136125684,-2.5106383568062842]

{"sheet":"UDF Introduction","index":16,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,"=UDF_1('UDF Implement'!A6:PO17)"]
[]
[]
[null,{"$f":"UDF_First('UDF Inputs'!A6:I27)","v":9}]
[null,22]

{"sheet":"UDF Inputs","index":17,"n_rows":28,"n_cols":431,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426]
[null,"UDF Inputs",null,null,null,{"$f":"'Financial Model'!K8","v":"2026-01-01"},{"$f":"'Financial Model'!L8","v":"2027-01-01"},{"$f":"'Financial Model'!M8","v":"2028-01-01"},{"$f":"'Financial Model'!N8","v":"2029-01-01"},{"$f":"'Financial Model'!O8","v":"2030-01-01"},{"$f":"'Financial Model'!P8","v":"2031-01-01"},{"$f":"'Financial Model'!Q8","v":"2032-01-01"},{"$f":"'Financial Model'!R8","v":"2033-01-01"},{"$f":"'Financial Model'!S8","v":"2034-01-01"},{"$f":"'Financial Model'!T8","v":"2035-01-01"},{"$f":"'Financial Model'!U8","v":"2036-01-01"},{"$f":"'Financial Model'!V8","v":"2037-01-01"},{"$f":"'Financial Model'!W8","v":"2038-01-01"},{"$f":"'Financial Model'!X8","v":"2039-01-01"},{"$f":"'Financial Model'!Y8","v":"2040-01-01"},{"$f":"'Financial Model'!Z8","v":"2041-01-01"},{"$f":"'Financial Model'!AA8","v":"2042-01-01"},{"$f":"'Financial Model'!AB8","v":"2043-01-01"},{"$f":"'Financial Model'!AC8","v":"2044-01-01"},{"$f":"'Financial Model'!AD8","v":"2045-01-01"},{"$f":"'Financial Model'!AE8","v":"2046-01-01"},{"$f":"'Financial Model'!AF8","v":"2047-01-01"},{"$f":"'Financial Model'!AG8","v":"2048-01-01"},{"$f":"'Financial Model'!AH8","v":"2049-01-01"},{"$f":"'Financial Model'!AI8","v":"2050-01-01"},{"$f":"'Financial Model'!AJ8","v":"2051-01-01"},{"$f":"'Financial Model'!AK8","v":"2052-01-01"},{"$f":"'Financial Model'!AL8","v":"2053-01-01"},{"$f":"'Financial Model'!AM8","v":"2054-01-01"},{"$f":"'Financial Model'!AN8","v":"2055-01-01"},{"$f":"'Financial Model'!AO8","v":"2056-01-01"},{"$f":"'Financial Model'!AP8","v":"2057-01-01"},{"$f":"'Financial Model'!AQ8","v":"2058-01-01"},{"$f":"'Financial Model'!AR8","v":"2059-01-01"},{"$f":"'Financial Model'!AS8","v":"2060-01-01"},{"$f":"'Financial Model'!AT8","v":"2061-01-01"},{"$f":"'Financial Model'!AU8","v":"2062-01-01"},{"$f":"'Financial Model'!AV8","v":"2063-01-01"},{"$f":"'Financial Model'!AW8","v":"2064-01-01"},{"$f":"'Financial Model'!AX8","v":"2065-01-01"},{"$f":"'Financial Model'!AY8","v":"2066-01-01"},{"$f":"'Financial Model'!AZ8","v":"2067-01-01"},{"$f":"'Financial Model'!BA8","v":"2068-01-01"},{"$f":"'Financial Model'!BB8","v":"2069-01-01"},{"$f":"'Financial Model'!BC8","v":"2070-01-01"},{"$f":"'Financial Model'!BD8","v":"2071-01-01"},{"$f":"'Financial Model'!BE8","v":"2072-01-01"},{"$f":"'Financial Model'!BF8","v":"2073-01-01"},{"$f":"'Financial Model'!BG8","v":"2074-01-01"},{"$f":"'Financial Model'!BH8","v":"2075-01-01"},{"$f":"'Financial Model'!BI8","v":"2076-01-01"},{"$f":"'Financial Model'!BJ8","v":"2077-01-01"},{"$f":"'Financial Model'!BK8","v":"2078-01-01"},{"$f":"'Financial Model'!BL8","v":"2079-01-01"},{"$f":"'Financial Model'!BM8","v":"2080-01-01"},{"$f":"'Financial Model'!BN8","v":"2081-01-01"},{"$f":"'Financial Model'!BO8","v":"2082-01-01"},{"$f":"'Financial Model'!BP8","v":"2083-01-01"},{"$f":"'Financial Model'!BQ8","v":"2084-01-01"},{"$f":"'Financial Model'!BR8","v":"2085-01-01"},{"$f":"'Financial Model'!BS8","v":"2086-01-01"},{"$f":"'Financial Model'!BT8","v":"2087-01-01"},{"$f":"'Financial Model'!BU8","v":"2088-01-01"},{"$f":"'Financial Model'!BV8","v":"2089-01-01"},{"$f":"'Financial Model'!BW8","v":"2090-01-01"},{"$f":"'Financial Model'!BX8","v":"2091-01-01"},{"$f":"'Financial Model'!BY8","v":"2092-01-01"},{"$f":"'Financial Model'!BZ8","v":"2093-01-01"},{"$f":"'Financial Model'!CA8","v":"2094-01-01"},{"$f":"'Financial Model'!CB8","v":"2095-01-01"},{"$f":"'Financial Model'!CC8","v":"2096-01-01"},{"$f":"'Financial Model'!CD8","v":"2097-01-01"},{"$f":"'Financial Model'!CE8","v":"2098-01-01"},{"$f":"'Financial Model'!CF8","v":"2099-01-01"},{"$f":"'Financial Model'!CG8","v":"2100-01-01"},{"$f":"'Financial Model'!CH8","v":"2101-01-01"},{"$f":"'Financial Model'!CI8","v":"2102-01-01"},{"$f":"'Financial Model'!CJ8","v":"2103-01-01"},{"$f":"'Financial Model'!CK8","v":"2104-01-01"},{"$f":"'Financial Model'!CL8","v":"2105-01-01"},{"$f":"'Financial Model'!CM8","v":"2106-01-01"},{"$f":"'Financial Model'!CN8","v":"2107-01-01"},{"$f":"'Financial Model'!CO8","v":"2108-01-01"},{"$f":"'Financial Model'!CP8","v":"2109-01-01"},{"$f":"'Financial Model'!CQ8","v":"2110-01-01"},{"$f":"'Financial Model'!CR8","v":"2111-01-01"},{"$f":"'Financial Model'!CS8","v":"2112-01-01"},{"$f":"'Financial Model'!CT8","v":"2113-01-01"},{"$f":"'Financial Model'!CU8","v":"2114-01-01"},{"$f":"'Financial Model'!CV8","v":"2115-01-01"},{"$f":"'Financial Model'!CW8","v":"2116-01-01"},{"$f":"'Financial Model'!CX8","v":"2117-01-01"},{"$f":"'Financial Model'!CY8","v":"2118-01-01"},{"$f":"'Financial Model'!CZ8","v":"2119-01-01"},{"$f":"'Financial Model'!DA8","v":"2120-01-01"},{"$f":"'Financial Model'!DB8","v":"2121-01-01"},{"$f":"'Financial Model'!DC8","v":"2122-01-01"},{"$f":"'Financial Model'!DD8","v":"2123-01-01"},{"$f":"'Financial Model'!DE8","v":"2124-01-01"},{"$f":"'Financial Model'!DF8","v":"2125-01-01"},{"$f":"'Financial Model'!DG8","v":"2126-01-01"},{"$f":"'Financial Model'!DH8","v":"2127-01-01"},{"$f":"'Financial Model'!DI8","v":"2128-01-01"},{"$f":"'Financial Model'!DJ8","v":"2129-01-01"},{"$f":"'Financial Model'!DK8","v":"2130-01-01"},{"$f":"'Financial Model'!DL8","v":"2131-01-01"},{"$f":"'Financial Model'!DM8","v":"2132-01-01"},{"$f":"'Financial Model'!DN8","v":"2133-01-01"},{"$f":"'Financial Model'!DO8","v":"2134-01-01"},{"$f":"'Financial Model'!DP8","v":"2135-01-01"},{"$f":"'Financial Model'!DQ8","v":"2136-01-01"},{"$f":"'Financial Model'!DR8","v":"2137-01-01"},{"$f":"'Financial Model'!DS8","v":"2138-01-01"},{"$f":"'Financial Model'!DT8","v":"2139-01-01"},{"$f":"'Financial Model'!DU8","v":"2140-01-01"},{"$f":"'Financial Model'!DV8","v":"2141-01-01"},{"$f":"'Financial Model'!DW8","v":"2142-01-01"},{"$f":"'Financial Model'!DX8","v":"2143-01-01"},{"$f":"'Financial Model'!DY8","v":"2144-01-01"},{"$f":"'Financial Model'!DZ8","v":"2145-01-01"},{"$f":"'Financial Model'!EA8","v":"2146-01-01"},{"$f":"'Financial Model'!EB8","v":"2147-01-01"},{"$f":"'Financial Model'!EC8","v":"2148-01-01"},{"$f":"'Financial Model'!ED8","v":"2149-01-01"},{"$f":"'Financial Model'!EE8","v":"2150-01-01"},{"$f":"'Financial Model'!EF8","v":"2151-01-01"},{"$f":"'Financial Model'!EG8","v":"2152-01-01"},{"$f":"'Financial Model'!EH8","v":"2153-01-01"},{"$f":"'Financial Model'!EI8","v":"2154-01-01"},{"$f":"'Financial Model'!EJ8","v":"2155-01-01"},{"$f":"'Financial Model'!EK8","v":"2156-01-01"},{"$f":"'Financial Model'!EL8","v":"2157-01-01"},{"$f":"'Financial Model'!EM8","v":"2158-01-01"},{"$f":"'Financial Model'!EN8","v":"2159-01-01"},{"$f":"'Financial Model'!EO8","v":"2160-01-01"},{"$f":"'Financial Model'!EP8","v":"2161-01-01"},{"$f":"'Financial Model'!EQ8","v":"2162-01-01"},{"$f":"'Financial Model'!ER8","v":"2163-01-01"},{"$f":"'Financial Model'!ES8","v":"2164-01-01"},{"$f":"'Financial Model'!ET8","v":"2165-01-01"},{"$f":"'Financial Model'!EU8","v":"2166-01-01"},{"$f":"'Financial Model'!EV8","v":"2167-01-01"},{"$f":"'Financial Model'!EW8","v":"2168-01-01"},{"$f":"'Financial Model'!EX8","v":"2169-01-01"},{"$f":"'Financial Model'!EY8","v":"2170-01-01"},{"$f":"'Financial Model'!EZ8","v":"2171-01-01"},{"$f":"'Financial Model'!FA8","v":"2172-01-01"},{"$f":"'Financial Model'!FB8","v":"2173-01-01"},{"$f":"'Financial Model'!FC8","v":"2174-01-01"},{"$f":"'Financial Model'!FD8","v":"2175-01-01"},{"$f":"'Financial Model'!FE8","v":"2176-01-01"},{"$f":"'Financial Model'!FF8","v":"2177-01-01"},{"$f":"'Financial Model'!FG8","v":"2178-01-01"},{"$f":"'Financial Model'!FH8","v":"2179-01-01"},{"$f":"'Financial Model'!FI8","v":"2180-01-01"},{"$f":"'Financial Model'!FJ8","v":"2181-01-01"},{"$f":"'Financial Model'!FK8","v":"2182-01-01"},{"$f":"'Financial Model'!FL8","v":"2183-01-01"},{"$f":"'Financial Model'!FM8","v":"2184-01-01"},{"$f":"'Financial Model'!FN8","v":"2185-01-01"},{"$f":"'Financial Model'!FO8","v":"2186-01-01"},{"$f":"'Financial Model'!FP8","v":"2187-01-01"},{"$f":"'Financial Model'!FQ8","v":"2188-01-01"},{"$f":"'Financial Model'!FR8","v":"2189-01-01"},{"$f":"'Financial Model'!FS8","v":"2190-01-01"},{"$f":"'Financial Model'!FT8","v":"2191-01-01"},{"$f":"'Financial Model'!FU8","v":"2192-01-01"},{"$f":"'Financial Model'!FV8","v":"2193-01-01"},{"$f":"'Financial Model'!FW8","v":"2194-01-01"},{"$f":"'Financial Model'!FX8","v":"2195-01-01"},{"$f":"'Financial Model'!FY8","v":"2196-01-01"},{"$f":"'Financial Model'!FZ8","v":"2197-01-01"},{"$f":"'Financial Model'!GA8","v":"2198-01-01"},{"$f":"'Financial Model'!GB8","v":"2199-01-01"},{"$f":"'Financial Model'!GC8","v":"2200-01-01"},{"$f":"'Financial Model'!GD8","v":"2201-01-01"},{"$f":"'Financial Model'!GE8","v":"2202-01-01"},{"$f":"'Financial Model'!GF8","v":"2203-01-01"},{"$f":"'Financial Model'!GG8","v":"2204-01-01"},{"$f":"'Financial Model'!GH8","v":"2205-01-01"},{"$f":"'Financial Model'!GI8","v":"2206-01-01"},{"$f":"'Financial Model'!GJ8","v":"2207-01-01"},{"$f":"'Financial Model'!GK8","v":"2208-01-01"},{"$f":"'Financial Model'!GL8","v":"2209-01-01"},{"$f":"'Financial Model'!GM8","v":"2210-01-01"},{"$f":"'Financial Model'!GN8","v":"2211-01-01"},{"$f":"'Financial Model'!GO8","v":"2212-01-01"},{"$f":"'Financial Model'!GP8","v":"2213-01-01"},{"$f":"'Financial Model'!GQ8","v":"2214-01-01"},{"$f":"'Financial Model'!GR8","v":"2215-01-01"},{"$f":"'Financial Model'!GS8","v":"2216-01-01"},{"$f":"'Financial Model'!GT8","v":"2217-01-01"},{"$f":"'Financial Model'!GU8","v":"2218-01-01"},{"$f":"'Financial Model'!GV8","v":"2219-01-01"},{"$f":"'Financial Model'!GW8","v":"2220-01-01"},{"$f":"'Financial Model'!GX8","v":"2221-01-01"},{"$f":"'Financial Model'!GY8","v":"2222-01-01"},{"$f":"'Financial Model'!GZ8","v":"2223-01-01"},{"$f":"'Financial Model'!HA8","v":"2224-01-01"},{"$f":"'Financial Model'!HB8","v":"2225-01-01"},{"$f":"'Financial Model'!HC8","v":"2226-01-01"},{"$f":"'Financial Model'!HD8","v":"2227-01-01"},{"$f":"'Financial Model'!HE8","v":"2228-01-01"},{"$f":"'Financial Model'!HF8","v":"2229-01-01"},{"$f":"'Financial Model'!HG8","v":"2230-01-01"},{"$f":"'Financial Model'!HH8","v":"2231-01-01"},{"$f":"'Financial Model'!HI8","v":"2232-01-01"},{"$f":"'Financial Model'!HJ8","v":"2233-01-01"},{"$f":"'Financial Model'!HK8","v":"2234-01-01"},{"$f":"'Financial Model'!HL8","v":"2235-01-01"},{"$f":"'Financial Model'!HM8","v":"2236-01-01"},{"$f":"'Financial Model'!HN8","v":"2237-01-01"},{"$f":"'Financial Model'!HO8","v":"2238-01-01"},{"$f":"'Financial Model'!HP8","v":"2239-01-01"},{"$f":"'Financial Model'!HQ8","v":"2240-01-01"},{"$f":"'Financial Model'!HR8","v":"2241-01-01"},{"$f":"'Financial Model'!HS8","v":"2242-01-01"},{"$f":"'Financial Model'!HT8","v":"2243-01-01"},{"$f":"'Financial Model'!HU8","v":"2244-01-01"},{"$f":"'Financial Model'!HV8","v":"2245-01-01"},{"$f":"'Financial Model'!HW8","v":"2246-01-01"},{"$f":"'Financial Model'!HX8","v":"2247-01-01"},{"$f":"'Financial Model'!HY8","v":"2248-01-01"},{"$f":"'Financial Model'!HZ8","v":"2249-01-01"},{"$f":"'Financial Model'!IA8","v":"2250-01-01"},{"$f":"'Financial Model'!IB8","v":"2251-01-01"},{"$f":"'Financial Model'!IC8","v":"2252-01-01"},{"$f":"'Financial Model'!ID8","v":"2253-01-01"},{"$f":"'Financial Model'!IE8","v":"2254-01-01"},{"$f":"'Financial Model'!IF8","v":"2255-01-01"},{"$f":"'Financial Model'!IG8","v":"2256-01-01"},{"$f":"'Financial Model'!IH8","v":"2257-01-01"},{"$f":"'Financial Model'!II8","v":"2258-01-01"},{"$f":"'Financial Model'!IJ8","v":"2259-01-01"},{"$f":"'Financial Model'!IK8","v":"2260-01-01"},{"$f":"'Financial Model'!IL8","v":"2261-01-01"},{"$f":"'Financial Model'!IM8","v":"2262-01-01"},{"$f":"'Financial Model'!IN8","v":"2263-01-01"},{"$f":"'Financial Model'!IO8","v":"2264-01-01"},{"$f":"'Financial Model'!IP8","v":"2265-01-01"},{"$f":"'Financial Model'!IQ8","v":"2266-01-01"},{"$f":"'Financial Model'!IR8","v":"2267-01-01"},{"$f":"'Financial Model'!IS8","v":"2268-01-01"},{"$f":"'Financial Model'!IT8","v":"2269-01-01"},{"$f":"'Financial Model'!IU8","v":"2270-01-01"},{"$f":"'Financial Model'!IV8","v":"2271-01-01"},{"$f":"'Financial Model'!IW8","v":"2272-01-01"},{"$f":"'Financial Model'!IX8","v":"2273-01-01"},{"$f":"'Financial Model'!IY8","v":"2274-01-01"},{"$f":"'Financial Model'!IZ8","v":"2275-01-01"},{"$f":"'Financial Model'!JA8","v":"2276-01-01"},{"$f":"'Financial Model'!JB8","v":"2277-01-01"},{"$f":"'Financial Model'!JC8","v":"2278-01-01"},{"$f":"'Financial Model'!JD8","v":"2279-01-01"},{"$f":"'Financial Model'!JE8","v":"2280-01-01"},{"$f":"'Financial Model'!JF8","v":"2281-01-01"},{"$f":"'Financial Model'!JG8","v":"2282-01-01"},{"$f":"'Financial Model'!JH8","v":"2283-01-01"},{"$f":"'Financial Model'!JI8","v":"2284-01-01"},{"$f":"'Financial Model'!JJ8","v":"2285-01-01"},{"$f":"'Financial Model'!JK8","v":"2286-01-01"},{"$f":"'Financial Model'!JL8","v":"2287-01-01"},{"$f":"'Financial Model'!JM8","v":"2288-01-01"},{"$f":"'Financial Model'!JN8","v":"2289-01-01"},{"$f":"'Financial Model'!JO8","v":"2290-01-01"},{"$f":"'Financial Model'!JP8","v":"2291-01-01"},{"$f":"'Financial Model'!JQ8","v":"2292-01-01"},{"$f":"'Financial Model'!JR8","v":"2293-01-01"},{"$f":"'Financial Model'!JS8","v":"2294-01-01"},{"$f":"'Financial Model'!JT8","v":"2295-01-01"},{"$f":"'Financial Model'!JU8","v":"2296-01-01"},{"$f":"'Financial Model'!JV8","v":"2297-01-01"},{"$f":"'Financial Model'!JW8","v":"2298-01-01"},{"$f":"'Financial Model'!JX8","v":"2299-01-01"},{"$f":"'Financial Model'!JY8","v":"2300-01-01"},{"$f":"'Financial Model'!JZ8","v":"2301-01-01"},{"$f":"'Financial Model'!KA8","v":"2302-01-01"},{"$f":"'Financial Model'!KB8","v":"2303-01-01"},{"$f":"'Financial Model'!KC8","v":"2304-01-01"},{"$f":"'Financial Model'!KD8","v":"2305-01-01"},{"$f":"'Financial Model'!KE8","v":"2306-01-01"},{"$f":"'Financial Model'!KF8","v":"2307-01-01"},{"$f":"'Financial Model'!KG8","v":"2308-01-01"},{"$f":"'Financial Model'!KH8","v":"2309-01-01"},{"$f":"'Financial Model'!KI8","v":"2310-01-01"},{"$f":"'Financial Model'!KJ8","v":"2311-01-01"},{"$f":"'Financial Model'!KK8","v":"2312-01-01"},{"$f":"'Financial Model'!KL8","v":"2313-01-01"},{"$f":"'Financial Model'!KM8","v":"2314-01-01"},{"$f":"'Financial Model'!KN8","v":"2315-01-01"},{"$f":"'Financial Model'!KO8","v":"2316-01-01"},{"$f":"'Financial Model'!KP8","v":"2317-01-01"},{"$f":"'Financial Model'!KQ8","v":"2318-01-01"},{"$f":"'Financial Model'!KR8","v":"2319-01-01"},{"$f":"'Financial Model'!KS8","v":"2320-01-01"},{"$f":"'Financial Model'!KT8","v":"2321-01-01"},{"$f":"'Financial Model'!KU8","v":"2322-01-01"},{"$f":"'Financial Model'!KV8","v":"2323-01-01"},{"$f":"'Financial Model'!KW8","v":"2324-01-01"},{"$f":"'Financial Model'!KX8","v":"2325-01-01"},{"$f":"'Financial Model'!KY8","v":"2326-01-01"},{"$f":"'Financial Model'!KZ8","v":"2327-01-01"},{"$f":"'Financial Model'!LA8","v":"2328-01-01"},{"$f":"'Financial Model'!LB8","v":"2329-01-01"},{"$f":"'Financial Model'!LC8","v":"2330-01-01"},{"$f":"'Financial Model'!LD8","v":"2331-01-01"},{"$f":"'Financial Model'!LE8","v":"2332-01-01"},{"$f":"'Financial Model'!LF8","v":"2333-01-01"},{"$f":"'Financial Model'!LG8","v":"2334-01-01"},{"$f":"'Financial Model'!LH8","v":"2335-01-01"},{"$f":"'Financial Model'!LI8","v":"2336-01-01"},{"$f":"'Financial Model'!LJ8","v":"2337-01-01"},{"$f":"'Financial Model'!LK8","v":"2338-01-01"},{"$f":"'Financial Model'!LL8","v":"2339-01-01"},{"$f":"'Financial Model'!LM8","v":"2340-01-01"},{"$f":"'Financial Model'!LN8","v":"2341-01-01"},{"$f":"'Financial Model'!LO8","v":"2342-01-01"},{"$f":"'Financial Model'!LP8","v":"2343-01-01"},{"$f":"'Financial Model'!LQ8","v":"2344-01-01"},{"$f":"'Financial Model'!LR8","v":"2345-01-01"},{"$f":"'Financial Model'!LS8","v":"2346-01-01"},{"$f":"'Financial Model'!LT8","v":"2347-01-01"},{"$f":"'Financial Model'!LU8","v":"2348-01-01"},{"$f":"'Financial Model'!LV8","v":"2349-01-01"},{"$f":"'Financial Model'!LW8","v":"2350-01-01"},{"$f":"'Financial Model'!LX8","v":"2351-01-01"},{"$f":"'Financial Model'!LY8","v":"2352-01-01"},{"$f":"'Financial Model'!LZ8","v":"2353-01-01"},{"$f":"'Financial Model'!MA8","v":"2354-01-01"},{"$f":"'Financial Model'!MB8","v":"2355-01-01"},{"$f":"'Financial Model'!MC8","v":"2356-01-01"},{"$f":"'Financial Model'!MD8","v":"2357-01-01"},{"$f":"'Financial Model'!ME8","v":"2358-01-01"},{"$f":"'Financial Model'!MF8","v":"2359-01-01"},{"$f":"'Financial Model'!MG8","v":"2360-01-01"},{"$f":"'Financial Model'!MH8","v":"2361-01-01"},{"$f":"'Financial Model'!MI8","v":"2362-01-01"},{"$f":"'Financial Model'!MJ8","v":"2363-01-01"},{"$f":"'Financial Model'!MK8","v":"2364-01-01"},{"$f":"'Financial Model'!ML8","v":"2365-01-01"},{"$f":"'Financial Model'!MM8","v":"2366-01-01"},{"$f":"'Financial Model'!MN8","v":"2367-01-01"},{"$f":"'Financial Model'!MO8","v":"2368-01-01"},{"$f":"'Financial Model'!MP8","v":"2369-01-01"},{"$f":"'Financial Model'!MQ8","v":"2370-01-01"},{"$f":"'Financial Model'!MR8","v":"2371-01-01"},{"$f":"'Financial Model'!MS8","v":"2372-01-01"},{"$f":"'Financial Model'!MT8","v":"2373-01-01"},{"$f":"'Financial Model'!MU8","v":"2374-01-01"},{"$f":"'Financial Model'!MV8","v":"2375-01-01"},{"$f":"'Financial Model'!MW8","v":"2376-01-01"},{"$f":"'Financial Model'!MX8","v":"2377-01-01"},{"$f":"'Financial Model'!MY8","v":"2378-01-01"},{"$f":"'Financial Model'!MZ8","v":"2379-01-01"},{"$f":"'Financial Model'!NA8","v":"2380-01-01"},{"$f":"'Financial Model'!NB8","v":"2381-01-01"},{"$f":"'Financial Model'!NC8","v":"2382-01-01"},{"$f":"'Financial Model'!ND8","v":"2383-01-01"},{"$f":"'Financial Model'!NE8","v":"2384-01-01"},{"$f":"'Financial Model'!NF8","v":"2385-01-01"},{"$f":"'Financial Model'!NG8","v":"2386-01-01"},{"$f":"'Financial Model'!NH8","v":"2387-01-01"},{"$f":"'Financial Model'!NI8","v":"2388-01-01"},{"$f":"'Financial Model'!NJ8","v":"2389-01-01"},{"$f":"'Financial Model'!NK8","v":"2390-01-01"},{"$f":"'Financial Model'!NL8","v":"2391-01-01"},{"$f":"'Financial Model'!NM8","v":"2392-01-01"},{"$f":"'Financial Model'!NN8","v":"2393-01-01"},{"$f":"'Financial Model'!NO8","v":"2394-01-01"},{"$f":"'Financial Model'!NP8","v":"2395-01-01"},{"$f":"'Financial Model'!NQ8","v":"2396-01-01"},{"$f":"'Financial Model'!NR8","v":"2397-01-01"},{"$f":"'Financial Model'!NS8","v":"2398-01-01"},{"$f":"'Financial Model'!NT8","v":"2399-01-01"},{"$f":"'Financial Model'!NU8","v":"2400-01-01"},{"$f":"'Financial Model'!NV8","v":"2401-01-01"},{"$f":"'Financial Model'!NW8","v":"2402-01-01"},{"$f":"'Financial Model'!NX8","v":"2403-01-01"},{"$f":"'Financial Model'!NY8","v":"2404-01-01"},{"$f":"'Financial Model'!NZ8","v":"2405-01-01"},{"$f":"'Financial Model'!OA8","v":"2406-01-01"},{"$f":"'Financial Model'!OB8","v":"2407-01-01"},{"$f":"'Financial Model'!OC8","v":"2408-01-01"},{"$f":"'Financial Model'!OD8","v":"2409-01-01"},{"$f":"'Financial Model'!OE8","v":"2410-01-01"},{"$f":"'Financial Model'!OF8","v":"2411-01-01"},{"$f":"'Financial Model'!OG8","v":"2412-01-01"},{"$f":"'Financial Model'!OH8","v":"2413-01-01"},{"$f":"'Financial Model'!OI8","v":"2414-01-01"},{"$f":"'Financial Model'!OJ8","v":"2415-01-01"},{"$f":"'Financial Model'!OK8","v":"2416-01-01"},{"$f":"'Financial Model'!OL8","v":"2417-01-01"},{"$f":"'Financial Model'!OM8","v":"2418-01-01"},{"$f":"'Financial Model'!ON8","v":"2419-01-01"},{"$f":"'Financial Model'!OO8","v":"2420-01-01"},{"$f":"'Financial Model'!OP8","v":"2421-01-01"},{"$f":"'Financial Model'!OQ8","v":"2422-01-01"},{"$f":"'Financial Model'!OR8","v":"2423-01-01"},{"$f":"'Financial Model'!OS8","v":"2424-01-01"},{"$f":"'Financial Model'!OT8","v":"2425-01-01"},{"$f":"'Financial Model'!OU8","v":"2426-01-01"},{"$f":"'Financial Model'!OV8","v":"2427-01-01"},{"$f":"'Financial Model'!OW8","v":"2428-01-01"},{"$f":"'Financial Model'!OX8","v":"2429-01-01"},{"$f":"'Financial Model'!OY8","v":"2430-01-01"},{"$f":"'Financial Model'!OZ8","v":"2431-01-01"},{"$f":"'Financial Model'!PA8","v":"2432-01-01"},{"$f":"'Financial Model'!PB8","v":"2433-01-01"},{"$f":"'Financial Model'!PC8","v":"2434-01-01"},{"$f":"'Financial Model'!PD8","v":"2435-01-01"},{"$f":"'Financial Model'!PE8","v":"2436-01-01"},{"$f":"'Financial Model'!PF8","v":"2437-01-01"},{"$f":"'Financial Model'!PG8","v":"2438-01-01"},{"$f":"'Financial Model'!PH8","v":"2439-01-01"},{"$f":"'Financial Model'!PI8","v":"2440-01-01"},{"$f":"'Financial Model'!PJ8","v":"2441-01-01"},{"$f":"'Financial Model'!PK8","v":"2442-01-01"},{"$f":"'Financial Model'!PL8","v":"2443-01-01"},{"$f":"'Financial Model'!PM8","v":"2444-01-01"},{"$f":"'Financial Model'!PN8","v":"2445-01-01"},{"$f":"'Financial Model'!PO8","v":"2446-01-01"},{"$f":"'Financial Model'!PP8","v":"2447-01-01"},{"$f":"'Financial Model'!PQ8","v":"2448-01-01"},{"$f":"'Financial Model'!PR8","v":"2449-01-01"},{"$f":"'Financial Model'!PS8","v":"2450-01-01"},{"$f":"'Financial Model'!PT8","v":"2451-01-01"}]
[null,null,"Skip Flag",null,"InputC",1]
[null,null,"Construction_Flag",null,"InputS",{"$f":"'Financial Model'!K6","v":1},{"$f":"'Financial Model'!L6","v":0},{"$f":"'Financial Model'!M6","v":0},{"$f":"'Financial Model'!N6","v":0},{"$f":"'Financial Model'!O6","v":0},{"$f":"'Financial Model'!P6","v":0},{"$f":"'Financial Model'!Q6","v":0},{"$f":"'Financial Model'!R6","v":0},{"$f":"'Financial Model'!S6","v":0},{"$f":"'Financial Model'!T6","v":0},{"$f":"'Financial Model'!U6","v":0},{"$f":"'Financial Model'!V6","v":0},{"$f":"'Financial Model'!W6","v":0},{"$f":"'Financial Model'!X6","v":0},{"$f":"'Financial Model'!Y6","v":0},{"$f":"'Financial Model'!Z6","v":0},{"$f":"'Financial Model'!AA6","v":0},{"$f":"'Financial Model'!AB6","v":0},{"$f":"'Financial Model'!AC6","v":0},{"$f":"'Financial Model'!AD6","v":0},{"$f":"'Financial Model'!AE6","v":0},{"$f":"'Financial Model'!AF6","v":0},{"$f":"'Financial Model'!AG6","v":0},{"$f":"'Financial Model'!AH6","v":0},{"$f":"'Financial Model'!AI6","v":0},{"$f":"'Financial Model'!AJ6","v":0},{"$f":"'Financial Model'!AK6","v":0},{"$f":"'Financial Model'!AL6","v":0},{"$f":"'Financial Model'!AM6","v":0},{"$f":"'Financial Model'!AN6","v":0},{"$f":"'Financial Model'!AO6","v":0},{"$f":"'Financial Model'!AP6","v":0},{"$f":"'Financial Model'!AQ6","v":0},{"$f":"'Financial Model'!AR6","v":0},{"$f":"'Financial Model'!AS6","v":0},{"$f":"'Financial Model'!AT6","v":0},{"$f":"'Financial Model'!AU6","v":0},{"$f":"'Financial Model'!AV6","v":0},{"$f":"'Financial Model'!AW6","v":0},{"$f":"'Financial Model'!AX6","v":0},{"$f":"'Financial Model'!AY6","v":0},{"$f":"'Financial Model'!AZ6","v":0},{"$f":"'Financial Model'!BA6","v":0},{"$f":"'Financial Model'!BB6","v":0},{"$f":"'Financial Model'!BC6","v":0},{"$f":"'Financial Model'!BD6","v":0},{"$f":"'Financial Model'!BE6","v":0},{"$f":"'Financial Model'!BF6","v":0},{"$f":"'Financial Model'!BG6","v":0},{"$f":"'Financial Model'!BH6","v":0},{"$f":"'Financial Model'!BI6","v":0},{"$f":"'Financial Model'!BJ6","v":0},{"$f":"'Financial Model'!BK6","v":0},{"$f":"'Financial Model'!BL6","v":0},{"$f":"'Financial Model'!BM6","v":0},{"$f":"'Financial Model'!BN6","v":0},{"$f":"'Financial Model'!BO6","v":0},{"$f":"'Financial Model'!BP6","v":0},{"$f":"'Financial Model'!BQ6","v":0},{"$f":"'Financial Model'!BR6","v":0},{"$f":"'Financial Model'!BS6","v":0},{"$f":"'Financial Model'!BT6","v":0},{"$f":"'Financial Model'!BU6","v":0},{"$f":"'Financial Model'!BV6","v":0},{"$f":"'Financial Model'!BW6","v":0},{"$f":"'Financial Model'!BX6","v":0},{"$f":"'Financial Model'!BY6","v":0},{"$f":"'Financial Model'!BZ6","v":0},{"$f":"'Financial Model'!CA6","v":0},{"$f":"'Financial Model'!CB6","v":0},{"$f":"'Financial Model'!CC6","v":0},{"$f":"'Financial Model'!CD6","v":0},{"$f":"'Financial Model'!CE6","v":0},{"$f":"'Financial Model'!CF6","v":0},{"$f":"'Financial Model'!CG6","v":0},{"$f":"'Financial Model'!CH6","v":0},{"$f":"'Financial Model'!CI6","v":0},{"$f":"'Financial Model'!CJ6","v":0},{"$f":"'Financial Model'!CK6","v":0},{"$f":"'Financial Model'!CL6","v":0},{"$f":"'Financial Model'!CM6","v":0},{"$f":"'Financial Model'!CN6","v":0},{"$f":"'Financial Model'!CO6","v":0},{"$f":"'Financial Model'!CP6","v":0},{"$f":"'Financial Model'!CQ6","v":0},{"$f":"'Financial Model'!CR6","v":0},{"$f":"'Financial Model'!CS6","v":0},{"$f":"'Financial Model'!CT6","v":0},{"$f":"'Financial Model'!CU6","v":0},{"$f":"'Financial Model'!CV6","v":0},{"$f":"'Financial Model'!CW6","v":0},{"$f":"'Financial Model'!CX6","v":0},{"$f":"'Financial Model'!CY6","v":0},{"$f":"'Financial Model'!CZ6","v":0},{"$f":"'Financial Model'!DA6","v":0},{"$f":"'Financial Model'!DB6","v":0},{"$f":"'Financial Model'!DC6","v":0},{"$f":"'Financial Model'!DD6","v":0},{"$f":"'Financial Model'!DE6","v":0},{"$f":"'Financial Model'!DF6","v":0},{"$f":"'Financial Model'!DG6","v":0},{"$f":"'Financial Model'!DH6","v":0},{"$f":"'Financial Model'!DI6","v":0},{"$f":"'Financial Model'!DJ6","v":0},{"$f":"'Financial Model'!DK6","v":0},{"$f":"'Financial Model'!DL6","v":0},{"$f":"'Financial Model'!DM6","v":0},{"$f":"'Financial Model'!DN6","v":0},{"$f":"'Financial Model'!DO6","v":0},{"$f":"'Financial Model'!DP6","v":0},{"$f":"'Financial Model'!DQ6","v":0},{"$f":"'Financial Model'!DR6","v":0},{"$f":"'Financial Model'!DS6","v":0},{"$f":"'Financial Model'!DT6","v":0},{"$f":"'Financial Model'!DU6","v":0},{"$f":"'Financial Model'!DV6","v":0},{"$f":"'Financial Model'!DW6","v":0},{"$f":"'Financial Model'!DX6","v":0},{"$f":"'Financial Model'!DY6","v":0},{"$f":"'Financial Model'!DZ6","v":0},{"$f":"'Financial Model'!EA6","v":0},{"$f":"'Financial Model'!EB6","v":0},{"$f":"'Financial Model'!EC6","v":0},{"$f":"'Financial Model'!ED6","v":0},{"$f":"'Financial Model'!EE6","v":0},{"$f":"'Financial Model'!EF6","v":0},{"$f":"'Financial Model'!EG6","v":0},{"$f":"'Financial Model'!EH6","v":0},{"$f":"'Financial Model'!EI6","v":0},{"$f":"'Financial Model'!EJ6","v":0},{"$f":"'Financial Model'!EK6","v":0},{"$f":"'Financial Model'!EL6","v":0},{"$f":"'Financial Model'!EM6","v":0},{"$f":"'Financial Model'!EN6","v":0},{"$f":"'Financial Model'!EO6","v":0},{"$f":"'Financial Model'!EP6","v":0},{"$f":"'Financial Model'!EQ6","v":0},{"$f":"'Financial Model'!ER6","v":0},{"$f":"'Financial Model'!ES6","v":0},{"$f":"'Financial Model'!ET6","v":0},{"$f":"'Financial Model'!EU6","v":0},{"$f":"'Financial Model'!EV6","v":0},{"$f":"'Financial Model'!EW6","v":0},{"$f":"'Financial Model'!EX6","v":0},{"$f":"'Financial Model'!EY6","v":0},{"$f":"'Financial Model'!EZ6","v":0},{"$f":"'Financial Model'!FA6","v":0},{"$f":"'Financial Model'!FB6","v":0},{"$f":"'Financial Model'!FC6","v":0},{"$f":"'Financial Model'!FD6","v":0},{"$f":"'Financial Model'!FE6","v":0},{"$f":"'Financial Model'!FF6","v":0},{"$f":"'Financial Model'!FG6","v":0},{"$f":"'Financial Model'!FH6","v":0},{"$f":"'Financial Model'!FI6","v":0},{"$f":"'Financial Model'!FJ6","v":0},{"$f":"'Financial Model'!FK6","v":0},{"$f":"'Financial Model'!FL6","v":0},{"$f":"'Financial Model'!FM6","v":0},{"$f":"'Financial Model'!FN6","v":0},{"$f":"'Financial Model'!FO6","v":0},{"$f":"'Financial Model'!FP6","v":0},{"$f":"'Financial Model'!FQ6","v":0},{"$f":"'Financial Model'!FR6","v":0},{"$f":"'Financial Model'!FS6","v":0},{"$f":"'Financial Model'!FT6","v":0},{"$f":"'Financial Model'!FU6","v":0},{"$f":"'Financial Model'!FV6","v":0},{"$f":"'Financial Model'!FW6","v":0},{"$f":"'Financial Model'!FX6","v":0},{"$f":"'Financial Model'!FY6","v":0},{"$f":"'Financial Model'!FZ6","v":0},{"$f":"'Financial Model'!GA6","v":0},{"$f":"'Financial Model'!GB6","v":0},{"$f":"'Financial Model'!GC6","v":0},{"$f":"'Financial Model'!GD6","v":0},{"$f":"'Financial Model'!GE6","v":0},{"$f":"'Financial Model'!GF6","v":0},{"$f":"'Financial Model'!GG6","v":0},{"$f":"'Financial Model'!GH6","v":0},{"$f":"'Financial Model'!GI6","v":0},{"$f":"'Financial Model'!GJ6","v":0},{"$f":"'Financial Model'!GK6","v":0},{"$f":"'Financial Model'!GL6","v":0},{"$f":"'Financial Model'!GM6","v":0},{"$f":"'Financial Model'!GN6","v":0},{"$f":"'Financial Model'!GO6","v":0},{"$f":"'Financial Model'!GP6","v":0},{"$f":"'Financial Model'!GQ6","v":0},{"$f":"'Financial Model'!GR6","v":0},{"$f":"'Financial Model'!GS6","v":0},{"$f":"'Financial Model'!GT6","v":0},{"$f":"'Financial Model'!GU6","v":0},{"$f":"'Financial Model'!GV6","v":0},{"$f":"'Financial Model'!GW6","v":0},{"$f":"'Financial Model'!GX6","v":0},{"$f":"'Financial Model'!GY6","v":0},{"$f":"'Financial Model'!GZ6","v":0},{"$f":"'Financial Model'!HA6","v":0},{"$f":"'Financial Model'!HB6","v":0},{"$f":"'Financial Model'!HC6","v":0},{"$f":"'Financial Model'!HD6","v":0},{"$f":"'Financial Model'!HE6","v":0},{"$f":"'Financial Model'!HF6","v":0},{"$f":"'Financial Model'!HG6","v":0},{"$f":"'Financial Model'!HH6","v":0},{"$f":"'Financial Model'!HI6","v":0},{"$f":"'Financial Model'!HJ6","v":0},{"$f":"'Financial Model'!HK6","v":0},{"$f":"'Financial Model'!HL6","v":0},{"$f":"'Financial Model'!HM6","v":0},{"$f":"'Financial Model'!HN6","v":0},{"$f":"'Financial Model'!HO6","v":0},{"$f":"'Financial Model'!HP6","v":0},{"$f":"'Financial Model'!HQ6","v":0},{"$f":"'Financial Model'!HR6","v":0},{"$f":"'Financial Model'!HS6","v":0},{"$f":"'Financial Model'!HT6","v":0},{"$f":"'Financial Model'!HU6","v":0},{"$f":"'Financial Model'!HV6","v":0},{"$f":"'Financial Model'!HW6","v":0},{"$f":"'Financial Model'!HX6","v":0},{"$f":"'Financial Model'!HY6","v":0},{"$f":"'Financial Model'!HZ6","v":0},{"$f":"'Financial Model'!IA6","v":0},{"$f":"'Financial Model'!IB6","v":0},{"$f":"'Financial Model'!IC6","v":0},{"$f":"'Financial Model'!ID6","v":0},{"$f":"'Financial Model'!IE6","v":0},{"$f":"'Financial Model'!IF6","v":0},{"$f":"'Financial Model'!IG6","v":0},{"$f":"'Financial Model'!IH6","v":0},{"$f":"'Financial Model'!II6","v":0},{"$f":"'Financial Model'!IJ6","v":0},{"$f":"'Financial Model'!IK6","v":0},{"$f":"'Financial Model'!IL6","v":0},{"$f":"'Financial Model'!IM6","v":0},{"$f":"'Financial Model'!IN6","v":0},{"$f":"'Financial Model'!IO6","v":0},{"$f":"'Financial Model'!IP6","v":0},{"$f":"'Financial Model'!IQ6","v":0},{"$f":"'Financial Model'!IR6","v":0},{"$f":"'Financial Model'!IS6","v":0},{"$f":"'Financial Model'!IT6","v":0},{"$f":"'Financial Model'!IU6","v":0},{"$f":"'Financial Model'!IV6","v":0},{"$f":"'Financial Model'!IW6","v":0},{"$f":"'Financial Model'!IX6","v":0},{"$f":"'Financial Model'!IY6","v":0},{"$f":"'Financial Model'!IZ6","v":0},{"$f":"'Financial Model'!JA6","v":0},{"$f":"'Financial Model'!JB6","v":0},{"$f":"'Financial Model'!JC6","v":0},{"$f":"'Financial Model'!JD6","v":0},{"$f":"'Financial Model'!JE6","v":0},{"$f":"'Financial Model'!JF6","v":0},{"$f":"'Financial Model'!JG6","v":0},{"$f":"'Financial Model'!JH6","v":0},{"$f":"'Financial Model'!JI6","v":0},{"$f":"'Financial Model'!JJ6","v":0},{"$f":"'Financial Model'!JK6","v":0},{"$f":"'Financial Model'!JL6","v":0},{"$f":"'Financial Model'!JM6","v":0},{"$f":"'Financial Model'!JN6","v":0},{"$f":"'Financial Model'!JO6","v":0},{"$f":"'Financial Model'!JP6","v":0},{"$f":"'Financial Model'!JQ6","v":0},{"$f":"'Financial Model'!JR6","v":0},{"$f":"'Financial Model'!JS6","v":0},{"$f":"'Financial Model'!JT6","v":0},{"$f":"'Financial Model'!JU6","v":0},{"$f":"'Financial Model'!JV6","v":0},{"$f":"'Financial Model'!JW6","v":0},{"$f":"'Financial Model'!JX6","v":0},{"$f":"'Financial Model'!JY6","v":0},{"$f":"'Financial Model'!JZ6","v":0},{"$f":"'Financial Model'!KA6","v":0},{"$f":"'Financial Model'!KB6","v":0},{"$f":"'Financial Model'!KC6","v":0},{"$f":"'Financial Model'!KD6","v":0},{"$f":"'Financial Model'!KE6","v":0},{"$f":"'Financial Model'!KF6","v":0},{"$f":"'Financial Model'!KG6","v":0},{"$f":"'Financial Model'!KH6","v":0},{"$f":"'Financial Model'!KI6","v":0},{"$f":"'Financial Model'!KJ6","v":0},{"$f":"'Financial Model'!KK6","v":0},{"$f":"'Financial Model'!KL6","v":0},{"$f":"'Financial Model'!KM6","v":0},{"$f":"'Financial Model'!KN6","v":0},{"$f":"'Financial Model'!KO6","v":0},{"$f":"'Financial Model'!KP6","v":0},{"$f":"'Financial Model'!KQ6","v":0},{"$f":"'Financial Model'!KR6","v":0},{"$f":"'Financial Model'!KS6","v":0},{"$f":"'Financial Model'!KT6","v":0},{"$f":"'Financial Model'!KU6","v":0},{"$f":"'Financial Model'!KV6","v":0},{"$f":"'Financial Model'!KW6","v":0},{"$f":"'Financial Model'!KX6","v":0},{"$f":"'Financial Model'!KY6","v":0},{"$f":"'Financial Model'!KZ6","v":0},{"$f":"'Financial Model'!LA6","v":0},{"$f":"'Financial Model'!LB6","v":0},{"$f":"'Financial Model'!LC6","v":0},{"$f":"'Financial Model'!LD6","v":0},{"$f":"'Financial Model'!LE6","v":0},{"$f":"'Financial Model'!LF6","v":0},{"$f":"'Financial Model'!LG6","v":0},{"$f":"'Financial Model'!LH6","v":0},{"$f":"'Financial Model'!LI6","v":0},{"$f":"'Financial Model'!LJ6","v":0},{"$f":"'Financial Model'!LK6","v":0},{"$f":"'Financial Model'!LL6","v":0},{"$f":"'Financial Model'!LM6","v":0},{"$f":"'Financial Model'!LN6","v":0},{"$f":"'Financial Model'!LO6","v":0},{"$f":"'Financial Model'!LP6","v":0},{"$f":"'Financial Model'!LQ6","v":0},{"$f":"'Financial Model'!LR6","v":0},{"$f":"'Financial Model'!LS6","v":0},{"$f":"'Financial Model'!LT6","v":0},{"$f":"'Financial Model'!LU6","v":0},{"$f":"'Financial Model'!LV6","v":0},{"$f":"'Financial Model'!LW6","v":0},{"$f":"'Financial Model'!LX6","v":0},{"$f":"'Financial Model'!LY6","v":0},{"$f":"'Financial Model'!LZ6","v":0},{"$f":"'Financial Model'!MA6","v":0},{"$f":"'Financial Model'!MB6","v":0},{"$f":"'Financial Model'!MC6","v":0},{"$f":"'Financial Model'!MD6","v":0},{"$f":"'Financial Model'!ME6","v":0},{"$f":"'Financial Model'!MF6","v":0},{"$f":"'Financial Model'!MG6","v":0},{"$f":"'Financial Model'!MH6","v":0},{"$f":"'Financial Model'!MI6","v":0},{"$f":"'Financial Model'!MJ6","v":0},{"$f":"'Financial Model'!MK6","v":0},{"$f":"'Financial Model'!ML6","v":0},{"$f":"'Financial Model'!MM6","v":0},{"$f":"'Financial Model'!MN6","v":0},{"$f":"'Financial Model'!MO6","v":0},{"$f":"'Financial Model'!MP6","v":0},{"$f":"'Financial Model'!MQ6","v":0},{"$f":"'Financial Model'!MR6","v":0},{"$f":"'Financial Model'!MS6","v":0},{"$f":"'Financial Model'!MT6","v":0},{"$f":"'Financial Model'!MU6","v":0},{"$f":"'Financial Model'!MV6","v":0},{"$f":"'Financial Model'!MW6","v":0},{"$f":"'Financial Model'!MX6","v":0},{"$f":"'Financial Model'!MY6","v":0},{"$f":"'Financial Model'!MZ6","v":0},{"$f":"'Financial Model'!NA6","v":0},{"$f":"'Financial Model'!NB6","v":0},{"$f":"'Financial Model'!NC6","v":0},{"$f":"'Financial Model'!ND6","v":0},{"$f":"'Financial Model'!NE6","v":0},{"$f":"'Financial Model'!NF6","v":0},{"$f":"'Financial Model'!NG6","v":0},{"$f":"'Financial Model'!NH6","v":0},{"$f":"'Financial Model'!NI6","v":0},{"$f":"'Financial Model'!NJ6","v":0},{"$f":"'Financial Model'!NK6","v":0},{"$f":"'Financial Model'!NL6","v":0},{"$f":"'Financial Model'!NM6","v":0},{"$f":"'Financial Model'!NN6","v":0},{"$f":"'Financial Model'!NO6","v":0},{"$f":"'Financial Model'!NP6","v":0},{"$f":"'Financial Model'!NQ6","v":0},{"$f":"'Financial Model'!NR6","v":0},{"$f":"'Financial Model'!NS6","v":0},{"$f":"'Financial Model'!NT6","v":0},{"$f":"'Financial Model'!NU6","v":0},{"$f":"'Financial Model'!NV6","v":0},{"$f":"'Financial Model'!NW6","v":0},{"$f":"'Financial Model'!NX6","v":0},{"$f":"'Financial Model'!NY6","v":0},{"$f":"'Financial Model'!NZ6","v":0},{"$f":"'Financial Model'!OA6","v":0},{"$f":"'Financial Model'!OB6","v":0},{"$f":"'Financial Model'!OC6","v":0},{"$f":"'Financial Model'!OD6","v":0},{"$f":"'Financial Model'!OE6","v":0},{"$f":"'Financial Model'!OF6","v":0},{"$f":"'Financial Model'!OG6","v":0},{"$f":"'Financial Model'!OH6","v":0},{"$f":"'Financial Model'!OI6","v":0},{"$f":"'Financial Model'!OJ6","v":0},{"$f":"'Financial Model'!OK6","v":0},{"$f":"'Financial Model'!OL6","v":0},{"$f":"'Financial Model'!OM6","v":0},{"$f":"'Financial Model'!ON6","v":0},{"$f":"'Financial Model'!OO6","v":0},{"$f":"'Financial Model'!OP6","v":0},{"$f":"'Financial Model'!OQ6","v":0},{"$f":"'Financial Model'!OR6","v":0},{"$f":"'Financial Model'!OS6","v":0},{"$f":"'Financial Model'!OT6","v":0},{"$f":"'Financial Model'!OU6","v":0},{"$f":"'Financial Model'!OV6","v":0},{"$f":"'Financial Model'!OW6","v":0},{"$f":"'Financial Model'!OX6","v":0},{"$f":"'Financial Model'!OY6","v":0},{"$f":"'Financial Model'!OZ6","v":0},{"$f":"'Financial Model'!PA6","v":0},{"$f":"'Financial Model'!PB6","v":0},{"$f":"'Financial Model'!PC6","v":0},{"$f":"'Financial Model'!PD6","v":0},{"$f":"'Financial Model'!PE6","v":0},{"$f":"'Financial Model'!PF6","v":0},{"$f":"'Financial Model'!PG6","v":0},{"$f":"'Financial Model'!PH6","v":0},{"$f":"'Financial Model'!PI6","v":0},{"$f":"'Financial Model'!PJ6","v":0},{"$f":"'Financial Model'!PK6","v":0},{"$f":"'Financial Model'!PL6","v":0},{"$f":"'Financial Model'!PM6","v":0},{"$f":"'Financial Model'!PN6","v":0},{"$f":"'Financial Model'!PO6","v":0},{"$f":"'Financial Model'!PP6","v":0},{"$f":"'Financial Model'!PQ6","v":0},{"$f":"'Financial Model'!PR6","v":0},{"$f":"'Financial Model'!PS6","v":0},{"$f":"'Financial Model'!PT6","v":0}]
[null,null,"Operation_Flag",null,"InputS",{"$f":"'Financial Model'!K10","v":0},{"$f":"'Financial Model'!L10","v":1},{"$f":"'Financial Model'!M10","v":1},{"$f":"'Financial Model'!N10","v":1},{"$f":"'Financial Model'!O10","v":1},{"$f":"'Financial Model'!P10","v":1},{"$f":"'Financial Model'!Q10","v":1},{"$f":"'Financial Model'!R10","v":1},{"$f":"'Financial Model'!S10","v":1},{"$f":"'Financial Model'!T10","v":1},{"$f":"'Financial Model'!U10","v":1},{"$f":"'Financial Model'!V10","v":1},{"$f":"'Financial Model'!W10","v":1},{"$f":"'Financial Model'!X10","v":1},{"$f":"'Financial Model'!Y10","v":1},{"$f":"'Financial Model'!Z10","v":1},{"$f":"'Financial Model'!AA10","v":1},{"$f":"'Financial Model'!AB10","v":1},{"$f":"'Financial Model'!AC10","v":1},{"$f":"'Financial Model'!AD10","v":1},{"$f":"'Financial Model'!AE10","v":1},{"$f":"'Financial Model'!AF10","v":1},{"$f":"'Financial Model'!AG10","v":1},{"$f":"'Financial Model'!AH10","v":1},{"$f":"'Financial Model'!AI10","v":1},{"$f":"'Financial Model'!AJ10","v":1},{"$f":"'Financial Model'!AK10","v":1},{"$f":"'Financial Model'!AL10","v":1},{"$f":"'Financial Model'!AM10","v":1},{"$f":"'Financial Model'!AN10","v":1},{"$f":"'Financial Model'!AO10","v":1},{"$f":"'Financial Model'!AP10","v":1},{"$f":"'Financial Model'!AQ10","v":1},{"$f":"'Financial Model'!AR10","v":1},{"$f":"'Financial Model'!AS10","v":1},{"$f":"'Financial Model'!AT10","v":1},{"$f":"'Financial Model'!AU10","v":0},{"$f":"'Financial Model'!AV10","v":0},{"$f":"'Financial Model'!AW10","v":0},{"$f":"'Financial Model'!AX10","v":0},{"$f":"'Financial Model'!AY10","v":0},{"$f":"'Financial Model'!AZ10","v":0},{"$f":"'Financial Model'!BA10","v":0},{"$f":"'Financial Model'!BB10","v":0},{"$f":"'Financial Model'!BC10","v":0},{"$f":"'Financial Model'!BD10","v":0},{"$f":"'Financial Model'!BE10","v":0},{"$f":"'Financial Model'!BF10","v":0},{"$f":"'Financial Model'!BG10","v":0},{"$f":"'Financial Model'!BH10","v":0},{"$f":"'Financial Model'!BI10","v":0},{"$f":"'Financial Model'!BJ10","v":0},{"$f":"'Financial Model'!BK10","v":0},{"$f":"'Financial Model'!BL10","v":0},{"$f":"'Financial Model'!BM10","v":0},{"$f":"'Financial Model'!BN10","v":0},{"$f":"'Financial Model'!BO10","v":0},{"$f":"'Financial Model'!BP10","v":0},{"$f":"'Financial Model'!BQ10","v":0},{"$f":"'Financial Model'!BR10","v":0},{"$f":"'Financial Model'!BS10","v":0},{"$f":"'Financial Model'!BT10","v":0},{"$f":"'Financial Model'!BU10","v":0},{"$f":"'Financial Model'!BV10","v":0},{"$f":"'Financial Model'!BW10","v":0},{"$f":"'Financial Model'!BX10","v":0},{"$f":"'Financial Model'!BY10","v":0},{"$f":"'Financial Model'!BZ10","v":0},{"$f":"'Financial Model'!CA10","v":0},{"$f":"'Financial Model'!CB10","v":0},{"$f":"'Financial Model'!CC10","v":0},{"$f":"'Financial Model'!CD10","v":0},{"$f":"'Financial Model'!CE10","v":0},{"$f":"'Financial Model'!CF10","v":0},{"$f":"'Financial Model'!CG10","v":0},{"$f":"'Financial Model'!CH10","v":0},{"$f":"'Financial Model'!CI10","v":0},{"$f":"'Financial Model'!CJ10","v":0},{"$f":"'Financial Model'!CK10","v":0},{"$f":"'Financial Model'!CL10","v":0},{"$f":"'Financial Model'!CM10","v":0},{"$f":"'Financial Model'!CN10","v":0},{"$f":"'Financial Model'!CO10","v":0},{"$f":"'Financial Model'!CP10","v":0},{"$f":"'Financial Model'!CQ10","v":0},{"$f":"'Financial Model'!CR10","v":0},{"$f":"'Financial Model'!CS10","v":0},{"$f":"'Financial Model'!CT10","v":0},{"$f":"'Financial Model'!CU10","v":0},{"$f":"'Financial Model'!CV10","v":0},{"$f":"'Financial Model'!CW10","v":0},{"$f":"'Financial Model'!CX10","v":0},{"$f":"'Financial Model'!CY10","v":0},{"$f":"'Financial Model'!CZ10","v":0},{"$f":"'Financial Model'!DA10","v":0},{"$f":"'Financial Model'!DB10","v":0},{"$f":"'Financial Model'!DC10","v":0},{"$f":"'Financial Model'!DD10","v":0},{"$f":"'Financial Model'!DE10","v":0},{"$f":"'Financial Model'!DF10","v":0},{"$f":"'Financial Model'!DG10","v":0},{"$f":"'Financial Model'!DH10","v":0},{"$f":"'Financial Model'!DI10","v":0},{"$f":"'Financial Model'!DJ10","v":0},{"$f":"'Financial Model'!DK10","v":0},{"$f":"'Financial Model'!DL10","v":0},{"$f":"'Financial Model'!DM10","v":0},{"$f":"'Financial Model'!DN10","v":0},{"$f":"'Financial Model'!DO10","v":0},{"$f":"'Financial Model'!DP10","v":0},{"$f":"'Financial Model'!DQ10","v":0},{"$f":"'Financial Model'!DR10","v":0},{"$f":"'Financial Model'!DS10","v":0},{"$f":"'Financial Model'!DT10","v":0},{"$f":"'Financial Model'!DU10","v":0},{"$f":"'Financial Model'!DV10","v":0},{"$f":"'Financial Model'!DW10","v":0},{"$f":"'Financial Model'!DX10","v":0},{"$f":"'Financial Model'!DY10","v":0},{"$f":"'Financial Model'!DZ10","v":0},{"$f":"'Financial Model'!EA10","v":0},{"$f":"'Financial Model'!EB10","v":0},{"$f":"'Financial Model'!EC10","v":0},{"$f":"'Financial Model'!ED10","v":0},{"$f":"'Financial Model'!EE10","v":0},{"$f":"'Financial Model'!EF10","v":0},{"$f":"'Financial Model'!EG10","v":0},{"$f":"'Financial Model'!EH10","v":0},{"$f":"'Financial Model'!EI10","v":0},{"$f":"'Financial Model'!EJ10","v":0},{"$f":"'Financial Model'!EK10","v":0},{"$f":"'Financial Model'!EL10","v":0},{"$f":"'Financial Model'!EM10","v":0},{"$f":"'Financial Model'!EN10","v":0},{"$f":"'Financial Model'!EO10","v":0},{"$f":"'Financial Model'!EP10","v":0},{"$f":"'Financial Model'!EQ10","v":0},{"$f":"'Financial Model'!ER10","v":0},{"$f":"'Financial Model'!ES10","v":0},{"$f":"'Financial Model'!ET10","v":0},{"$f":"'Financial Model'!EU10","v":0},{"$f":"'Financial Model'!EV10","v":0},{"$f":"'Financial Model'!EW10","v":0},{"$f":"'Financial Model'!EX10","v":0},{"$f":"'Financial Model'!EY10","v":0},{"$f":"'Financial Model'!EZ10","v":0},{"$f":"'Financial Model'!FA10","v":0},{"$f":"'Financial Model'!FB10","v":0},{"$f":"'Financial Model'!FC10","v":0},{"$f":"'Financial Model'!FD10","v":0},{"$f":"'Financial Model'!FE10","v":0},{"$f":"'Financial Model'!FF10","v":0},{"$f":"'Financial Model'!FG10","v":0},{"$f":"'Financial Model'!FH10","v":0},{"$f":"'Financial Model'!FI10","v":0},{"$f":"'Financial Model'!FJ10","v":0},{"$f":"'Financial Model'!FK10","v":0},{"$f":"'Financial Model'!FL10","v":0},{"$f":"'Financial Model'!FM10","v":0},{"$f":"'Financial Model'!FN10","v":0},{"$f":"'Financial Model'!FO10","v":0},{"$f":"'Financial Model'!FP10","v":0},{"$f":"'Financial Model'!FQ10","v":0},{"$f":"'Financial Model'!FR10","v":0},{"$f":"'Financial Model'!FS10","v":0},{"$f":"'Financial Model'!FT10","v":0},{"$f":"'Financial Model'!FU10","v":0},{"$f":"'Financial Model'!FV10","v":0},{"$f":"'Financial Model'!FW10","v":0},{"$f":"'Financial Model'!FX10","v":0},{"$f":"'Financial Model'!FY10","v":0},{"$f":"'Financial Model'!FZ10","v":0},{"$f":"'Financial Model'!GA10","v":0},{"$f":"'Financial Model'!GB10","v":0},{"$f":"'Financial Model'!GC10","v":0},{"$f":"'Financial Model'!GD10","v":0},{"$f":"'Financial Model'!GE10","v":0},{"$f":"'Financial Model'!GF10","v":0},{"$f":"'Financial Model'!GG10","v":0},{"$f":"'Financial Model'!GH10","v":0},{"$f":"'Financial Model'!GI10","v":0},{"$f":"'Financial Model'!GJ10","v":0},{"$f":"'Financial Model'!GK10","v":0},{"$f":"'Financial Model'!GL10","v":0},{"$f":"'Financial Model'!GM10","v":0},{"$f":"'Financial Model'!GN10","v":0},{"$f":"'Financial Model'!GO10","v":0},{"$f":"'Financial Model'!GP10","v":0},{"$f":"'Financial Model'!GQ10","v":0},{"$f":"'Financial Model'!GR10","v":0},{"$f":"'Financial Model'!GS10","v":0},{"$f":"'Financial Model'!GT10","v":0},{"$f":"'Financial Model'!GU10","v":0},{"$f":"'Financial Model'!GV10","v":0},{"$f":"'Financial Model'!GW10","v":0},{"$f":"'Financial Model'!GX10","v":0},{"$f":"'Financial Model'!GY10","v":0},{"$f":"'Financial Model'!GZ10","v":0},{"$f":"'Financial Model'!HA10","v":0},{"$f":"'Financial Model'!HB10","v":0},{"$f":"'Financial Model'!HC10","v":0},{"$f":"'Financial Model'!HD10","v":0},{"$f":"'Financial Model'!HE10","v":0},{"$f":"'Financial Model'!HF10","v":0},{"$f":"'Financial Model'!HG10","v":0},{"$f":"'Financial Model'!HH10","v":0},{"$f":"'Financial Model'!HI10","v":0},{"$f":"'Financial Model'!HJ10","v":0},{"$f":"'Financial Model'!HK10","v":0},{"$f":"'Financial Model'!HL10","v":0},{"$f":"'Financial Model'!HM10","v":0},{"$f":"'Financial Model'!HN10","v":0},{"$f":"'Financial Model'!HO10","v":0},{"$f":"'Financial Model'!HP10","v":0},{"$f":"'Financial Model'!HQ10","v":0},{"$f":"'Financial Model'!HR10","v":0},{"$f":"'Financial Model'!HS10","v":0},{"$f":"'Financial Model'!HT10","v":0},{"$f":"'Financial Model'!HU10","v":0},{"$f":"'Financial Model'!HV10","v":0},{"$f":"'Financial Model'!HW10","v":0},{"$f":"'Financial Model'!HX10","v":0},{"$f":"'Financial Model'!HY10","v":0},{"$f":"'Financial Model'!HZ10","v":0},{"$f":"'Financial Model'!IA10","v":0},{"$f":"'Financial Model'!IB10","v":0},{"$f":"'Financial Model'!IC10","v":0},{"$f":"'Financial Model'!ID10","v":0},{"$f":"'Financial Model'!IE10","v":0},{"$f":"'Financial Model'!IF10","v":0},{"$f":"'Financial Model'!IG10","v":0},{"$f":"'Financial Model'!IH10","v":0},{"$f":"'Financial Model'!II10","v":0},{"$f":"'Financial Model'!IJ10","v":0},{"$f":"'Financial Model'!IK10","v":0},{"$f":"'Financial Model'!IL10","v":0},{"$f":"'Financial Model'!IM10","v":0},{"$f":"'Financial Model'!IN10","v":0},{"$f":"'Financial Model'!IO10","v":0},{"$f":"'Financial Model'!IP10","v":0},{"$f":"'Financial Model'!IQ10","v":0},{"$f":"'Financial Model'!IR10","v":0},{"$f":"'Financial Model'!IS10","v":0},{"$f":"'Financial Model'!IT10","v":0},{"$f":"'Financial Model'!IU10","v":0},{"$f":"'Financial Model'!IV10","v":0},{"$f":"'Financial Model'!IW10","v":0},{"$f":"'Financial Model'!IX10","v":0},{"$f":"'Financial Model'!IY10","v":0},{"$f":"'Financial Model'!IZ10","v":0},{"$f":"'Financial Model'!JA10","v":0},{"$f":"'Financial Model'!JB10","v":0},{"$f":"'Financial Model'!JC10","v":0},{"$f":"'Financial Model'!JD10","v":0},{"$f":"'Financial Model'!JE10","v":0},{"$f":"'Financial Model'!JF10","v":0},{"$f":"'Financial Model'!JG10","v":0},{"$f":"'Financial Model'!JH10","v":0},{"$f":"'Financial Model'!JI10","v":0},{"$f":"'Financial Model'!JJ10","v":0},{"$f":"'Financial Model'!JK10","v":0},{"$f":"'Financial Model'!JL10","v":0},{"$f":"'Financial Model'!JM10","v":0},{"$f":"'Financial Model'!JN10","v":0},{"$f":"'Financial Model'!JO10","v":0},{"$f":"'Financial Model'!JP10","v":0},{"$f":"'Financial Model'!JQ10","v":0},{"$f":"'Financial Model'!JR10","v":0},{"$f":"'Financial Model'!JS10","v":0},{"$f":"'Financial Model'!JT10","v":0},{"$f":"'Financial Model'!JU10","v":0},{"$f":"'Financial Model'!JV10","v":0},{"$f":"'Financial Model'!JW10","v":0},{"$f":"'Financial Model'!JX10","v":0},{"$f":"'Financial Model'!JY10","v":0},{"$f":"'Financial Model'!JZ10","v":0},{"$f":"'Financial Model'!KA10","v":0},{"$f":"'Financial Model'!KB10","v":0},{"$f":"'Financial Model'!KC10","v":0},{"$f":"'Financial Model'!KD10","v":0},{"$f":"'Financial Model'!KE10","v":0},{"$f":"'Financial Model'!KF10","v":0},{"$f":"'Financial Model'!KG10","v":0},{"$f":"'Financial Model'!KH10","v":0},{"$f":"'Financial Model'!KI10","v":0},{"$f":"'Financial Model'!KJ10","v":0},{"$f":"'Financial Model'!KK10","v":0},{"$f":"'Financial Model'!KL10","v":0},{"$f":"'Financial Model'!KM10","v":0},{"$f":"'Financial Model'!KN10","v":0},{"$f":"'Financial Model'!KO10","v":0},{"$f":"'Financial Model'!KP10","v":0},{"$f":"'Financial Model'!KQ10","v":0},{"$f":"'Financial Model'!KR10","v":0},{"$f":"'Financial Model'!KS10","v":0},{"$f":"'Financial Model'!KT10","v":0},{"$f":"'Financial Model'!KU10","v":0},{"$f":"'Financial Model'!KV10","v":0},{"$f":"'Financial Model'!KW10","v":0},{"$f":"'Financial Model'!KX10","v":0},{"$f":"'Financial Model'!KY10","v":0},{"$f":"'Financial Model'!KZ10","v":0},{"$f":"'Financial Model'!LA10","v":0},{"$f":"'Financial Model'!LB10","v":0},{"$f":"'Financial Model'!LC10","v":0},{"$f":"'Financial Model'!LD10","v":0},{"$f":"'Financial Model'!LE10","v":0},{"$f":"'Financial Model'!LF10","v":0},{"$f":"'Financial Model'!LG10","v":0},{"$f":"'Financial Model'!LH10","v":0},{"$f":"'Financial Model'!LI10","v":0},{"$f":"'Financial Model'!LJ10","v":0},{"$f":"'Financial Model'!LK10","v":0},{"$f":"'Financial Model'!LL10","v":0},{"$f":"'Financial Model'!LM10","v":0},{"$f":"'Financial Model'!LN10","v":0},{"$f":"'Financial Model'!LO10","v":0},{"$f":"'Financial Model'!LP10","v":0},{"$f":"'Financial Model'!LQ10","v":0},{"$f":"'Financial Model'!LR10","v":0},{"$f":"'Financial Model'!LS10","v":0},{"$f":"'Financial Model'!LT10","v":0},{"$f":"'Financial Model'!LU10","v":0},{"$f":"'Financial Model'!LV10","v":0},{"$f":"'Financial Model'!LW10","v":0},{"$f":"'Financial Model'!LX10","v":0},{"$f":"'Financial Model'!LY10","v":0},{"$f":"'Financial Model'!LZ10","v":0},{"$f":"'Financial Model'!MA10","v":0},{"$f":"'Financial Model'!MB10","v":0},{"$f":"'Financial Model'!MC10","v":0},{"$f":"'Financial Model'!MD10","v":0},{"$f":"'Financial Model'!ME10","v":0},{"$f":"'Financial Model'!MF10","v":0},{"$f":"'Financial Model'!MG10","v":0},{"$f":"'Financial Model'!MH10","v":0},{"$f":"'Financial Model'!MI10","v":0},{"$f":"'Financial Model'!MJ10","v":0},{"$f":"'Financial Model'!MK10","v":0},{"$f":"'Financial Model'!ML10","v":0},{"$f":"'Financial Model'!MM10","v":0},{"$f":"'Financial Model'!MN10","v":0},{"$f":"'Financial Model'!MO10","v":0},{"$f":"'Financial Model'!MP10","v":0},{"$f":"'Financial Model'!MQ10","v":0},{"$f":"'Financial Model'!MR10","v":0},{"$f":"'Financial Model'!MS10","v":0},{"$f":"'Financial Model'!MT10","v":0},{"$f":"'Financial Model'!MU10","v":0},{"$f":"'Financial Model'!MV10","v":0},{"$f":"'Financial Model'!MW10","v":0},{"$f":"'Financial Model'!MX10","v":0},{"$f":"'Financial Model'!MY10","v":0},{"$f":"'Financial Model'!MZ10","v":0},{"$f":"'Financial Model'!NA10","v":0},{"$f":"'Financial Model'!NB10","v":0},{"$f":"'Financial Model'!NC10","v":0},{"$f":"'Financial Model'!ND10","v":0},{"$f":"'Financial Model'!NE10","v":0},{"$f":"'Financial Model'!NF10","v":0},{"$f":"'Financial Model'!NG10","v":0},{"$f":"'Financial Model'!NH10","v":0},{"$f":"'Financial Model'!NI10","v":0},{"$f":"'Financial Model'!NJ10","v":0},{"$f":"'Financial Model'!NK10","v":0},{"$f":"'Financial Model'!NL10","v":0},{"$f":"'Financial Model'!NM10","v":0},{"$f":"'Financial Model'!NN10","v":0},{"$f":"'Financial Model'!NO10","v":0},{"$f":"'Financial Model'!NP10","v":0},{"$f":"'Financial Model'!NQ10","v":0},{"$f":"'Financial Model'!NR10","v":0},{"$f":"'Financial Model'!NS10","v":0},{"$f":"'Financial Model'!NT10","v":0},{"$f":"'Financial Model'!NU10","v":0},{"$f":"'Financial Model'!NV10","v":0},{"$f":"'Financial Model'!NW10","v":0},{"$f":"'Financial Model'!NX10","v":0},{"$f":"'Financial Model'!NY10","v":0},{"$f":"'Financial Model'!NZ10","v":0},{"$f":"'Financial Model'!OA10","v":0},{"$f":"'Financial Model'!OB10","v":0},{"$f":"'Financial Model'!OC10","v":0},{"$f":"'Financial Model'!OD10","v":0},{"$f":"'Financial Model'!OE10","v":0},{"$f":"'Financial Model'!OF10","v":0},{"$f":"'Financial Model'!OG10","v":0},{"$f":"'Financial Model'!OH10","v":0},{"$f":"'Financial Model'!OI10","v":0},{"$f":"'Financial Model'!OJ10","v":0},{"$f":"'Financial Model'!OK10","v":0},{"$f":"'Financial Model'!OL10","v":0},{"$f":"'Financial Model'!OM10","v":0},{"$f":"'Financial Model'!ON10","v":0},{"$f":"'Financial Model'!OO10","v":0},{"$f":"'Financial Model'!OP10","v":0},{"$f":"'Financial Model'!OQ10","v":0},{"$f":"'Financial Model'!OR10","v":0},{"$f":"'Financial Model'!OS10","v":0},{"$f":"'Financial Model'!OT10","v":0},{"$f":"'Financial Model'!OU10","v":0},{"$f":"'Financial Model'!OV10","v":0},{"$f":"'Financial Model'!OW10","v":0},{"$f":"'Financial Model'!OX10","v":0},{"$f":"'Financial Model'!OY10","v":0},{"$f":"'Financial Model'!OZ10","v":0},{"$f":"'Financial Model'!PA10","v":0},{"$f":"'Financial Model'!PB10","v":0},{"$f":"'Financial Model'!PC10","v":0},{"$f":"'Financial Model'!PD10","v":0},{"$f":"'Financial Model'!PE10","v":0},{"$f":"'Financial Model'!PF10","v":0},{"$f":"'Financial Model'!PG10","v":0},{"$f":"'Financial Model'!PH10","v":0},{"$f":"'Financial Model'!PI10","v":0},{"$f":"'Financial Model'!PJ10","v":0},{"$f":"'Financial Model'!PK10","v":0},{"$f":"'Financial Model'!PL10","v":0},{"$f":"'Financial Model'!PM10","v":0},{"$f":"'Financial Model'!PN10","v":0},{"$f":"'Financial Model'!PO10","v":0},{"$f":"'Financial Model'!PP10","v":0},{"$f":"'Financial Model'!PQ10","v":0},{"$f":"'Financial Model'!PR10","v":0},{"$f":"'Financial Model'!PS10","v":0},{"$f":"'Financial Model'!PT10","v":0}]
[null,null,"Capital_Expenditure",null,"InputS",{"$f":"'Financial Model'!K33","v":26000},{"$f":"'Financial Model'!L33","v":0},{"$f":"'Financial Model'!M33","v":0},{"$f":"'Financial Model'!N33","v":0},{"$f":"'Financial Model'!O33","v":0},{"$f":"'Financial Model'!P33","v":0},{"$f":"'Financial Model'!Q33","v":0},{"$f":"'Financial Model'!R33","v":0},{"$f":"'Financial Model'!S33","v":0},{"$f":"'Financial Model'!T33","v":0},{"$f":"'Financial Model'!U33","v":0},{"$f":"'Financial Model'!V33","v":0},{"$f":"'Financial Model'!W33","v":0},{"$f":"'Financial Model'!X33","v":0},{"$f":"'Financial Model'!Y33","v":0},{"$f":"'Financial Model'!Z33","v":0},{"$f":"'Financial Model'!AA33","v":0},{"$f":"'Financial Model'!AB33","v":0},{"$f":"'Financial Model'!AC33","v":0},{"$f":"'Financial Model'!AD33","v":0},{"$f":"'Financial Model'!AE33","v":0},{"$f":"'Financial Model'!AF33","v":0},{"$f":"'Financial Model'!AG33","v":0},{"$f":"'Financial Model'!AH33","v":0},{"$f":"'Financial Model'!AI33","v":0},{"$f":"'Financial Model'!AJ33","v":0},{"$f":"'Financial Model'!AK33","v":0},{"$f":"'Financial Model'!AL33","v":0},{"$f":"'Financial Model'!AM33","v":0},{"$f":"'Financial Model'!AN33","v":0},{"$f":"'Financial Model'!AO33","v":0},{"$f":"'Financial Model'!AP33","v":0},{"$f":"'Financial Model'!AQ33","v":0},{"$f":"'Financial Model'!AR33","v":0},{"$f":"'Financial Model'!AS33","v":0},{"$f":"'Financial Model'!AT33","v":0},{"$f":"'Financial Model'!AU33","v":0},{"$f":"'Financial Model'!AV33","v":0},{"$f":"'Financial Model'!AW33","v":0},{"$f":"'Financial Model'!AX33","v":0},{"$f":"'Financial Model'!AY33","v":0},{"$f":"'Financial Model'!AZ33","v":0},{"$f":"'Financial Model'!BA33","v":0},{"$f":"'Financial Model'!BB33","v":0},{"$f":"'Financial Model'!BC33","v":0},{"$f":"'Financial Model'!BD33","v":0},{"$f":"'Financial Model'!BE33","v":0},{"$f":"'Financial Model'!BF33","v":0},{"$f":"'Financial Model'!BG33","v":0},{"$f":"'Financial Model'!BH33","v":0},{"$f":"'Financial Model'!BI33","v":0},{"$f":"'Financial Model'!BJ33","v":0},{"$f":"'Financial Model'!BK33","v":0},{"$f":"'Financial Model'!BL33","v":0},{"$f":"'Financial Model'!BM33","v":0},{"$f":"'Financial Model'!BN33","v":0},{"$f":"'Financial Model'!BO33","v":0},{"$f":"'Financial Model'!BP33","v":0},{"$f":"'Financial Model'!BQ33","v":0},{"$f":"'Financial Model'!BR33","v":0},{"$f":"'Financial Model'!BS33","v":0},{"$f":"'Financial Model'!BT33","v":0},{"$f":"'Financial Model'!BU33","v":0},{"$f":"'Financial Model'!BV33","v":0},{"$f":"'Financial Model'!BW33","v":0},{"$f":"'Financial Model'!BX33","v":0},{"$f":"'Financial Model'!BY33","v":0},{"$f":"'Financial Model'!BZ33","v":0},{"$f":"'Financial Model'!CA33","v":0},{"$f":"'Financial Model'!CB33","v":0},{"$f":"'Financial Model'!CC33","v":0},{"$f":"'Financial Model'!CD33","v":0},{"$f":"'Financial Model'!CE33","v":0},{"$f":"'Financial Model'!CF33","v":0},{"$f":"'Financial Model'!CG33","v":0},{"$f":"'Financial Model'!CH33","v":0},{"$f":"'Financial Model'!CI33","v":0},{"$f":"'Financial Model'!CJ33","v":0},{"$f":"'Financial Model'!CK33","v":0},{"$f":"'Financial Model'!CL33","v":0},{"$f":"'Financial Model'!CM33","v":0},{"$f":"'Financial Model'!CN33","v":0},{"$f":"'Financial Model'!CO33","v":0},{"$f":"'Financial Model'!CP33","v":0},{"$f":"'Financial Model'!CQ33","v":0},{"$f":"'Financial Model'!CR33","v":0},{"$f":"'Financial Model'!CS33","v":0},{"$f":"'Financial Model'!CT33","v":0},{"$f":"'Financial Model'!CU33","v":0},{"$f":"'Financial Model'!CV33","v":0},{"$f":"'Financial Model'!CW33","v":0},{"$f":"'Financial Model'!CX33","v":0},{"$f":"'Financial Model'!CY33","v":0},{"$f":"'Financial Model'!CZ33","v":0},{"$f":"'Financial Model'!DA33","v":0},{"$f":"'Financial Model'!DB33","v":0},{"$f":"'Financial Model'!DC33","v":0},{"$f":"'Financial Model'!DD33","v":0},{"$f":"'Financial Model'!DE33","v":0},{"$f":"'Financial Model'!DF33","v":0},{"$f":"'Financial Model'!DG33","v":0},{"$f":"'Financial Model'!DH33","v":0},{"$f":"'Financial Model'!DI33","v":0},{"$f":"'Financial Model'!DJ33","v":0},{"$f":"'Financial Model'!DK33","v":0},{"$f":"'Financial Model'!DL33","v":0},{"$f":"'Financial Model'!DM33","v":0},{"$f":"'Financial Model'!DN33","v":0},{"$f":"'Financial Model'!DO33","v":0},{"$f":"'Financial Model'!DP33","v":0},{"$f":"'Financial Model'!DQ33","v":0},{"$f":"'Financial Model'!DR33","v":0},{"$f":"'Financial Model'!DS33","v":0},{"$f":"'Financial Model'!DT33","v":0},{"$f":"'Financial Model'!DU33","v":0},{"$f":"'Financial Model'!DV33","v":0},{"$f":"'Financial Model'!DW33","v":0},{"$f":"'Financial Model'!DX33","v":0},{"$f":"'Financial Model'!DY33","v":0},{"$f":"'Financial Model'!DZ33","v":0},{"$f":"'Financial Model'!EA33","v":0},{"$f":"'Financial Model'!EB33","v":0},{"$f":"'Financial Model'!EC33","v":0},{"$f":"'Financial Model'!ED33","v":0},{"$f":"'Financial Model'!EE33","v":0},{"$f":"'Financial Model'!EF33","v":0},{"$f":"'Financial Model'!EG33","v":0},{"$f":"'Financial Model'!EH33","v":0},{"$f":"'Financial Model'!EI33","v":0},{"$f":"'Financial Model'!EJ33","v":0},{"$f":"'Financial Model'!EK33","v":0},{"$f":"'Financial Model'!EL33","v":0},{"$f":"'Financial Model'!EM33","v":0},{"$f":"'Financial Model'!EN33","v":0},{"$f":"'Financial Model'!EO33","v":0},{"$f":"'Financial Model'!EP33","v":0},{"$f":"'Financial Model'!EQ33","v":0},{"$f":"'Financial Model'!ER33","v":0},{"$f":"'Financial Model'!ES33","v":0},{"$f":"'Financial Model'!ET33","v":0},{"$f":"'Financial Model'!EU33","v":0},{"$f":"'Financial Model'!EV33","v":0},{"$f":"'Financial Model'!EW33","v":0},{"$f":"'Financial Model'!EX33","v":0},{"$f":"'Financial Model'!EY33","v":0},{"$f":"'Financial Model'!EZ33","v":0},{"$f":"'Financial Model'!FA33","v":0},{"$f":"'Financial Model'!FB33","v":0},{"$f":"'Financial Model'!FC33","v":0},{"$f":"'Financial Model'!FD33","v":0},{"$f":"'Financial Model'!FE33","v":0},{"$f":"'Financial Model'!FF33","v":0},{"$f":"'Financial Model'!FG33","v":0},{"$f":"'Financial Model'!FH33","v":0},{"$f":"'Financial Model'!FI33","v":0},{"$f":"'Financial Model'!FJ33","v":0},{"$f":"'Financial Model'!FK33","v":0},{"$f":"'Financial Model'!FL33","v":0},{"$f":"'Financial Model'!FM33","v":0},{"$f":"'Financial Model'!FN33","v":0},{"$f":"'Financial Model'!FO33","v":0},{"$f":"'Financial Model'!FP33","v":0},{"$f":"'Financial Model'!FQ33","v":0},{"$f":"'Financial Model'!FR33","v":0},{"$f":"'Financial Model'!FS33","v":0},{"$f":"'Financial Model'!FT33","v":0},{"$f":"'Financial Model'!FU33","v":0},{"$f":"'Financial Model'!FV33","v":0},{"$f":"'Financial Model'!FW33","v":0},{"$f":"'Financial Model'!FX33","v":0},{"$f":"'Financial Model'!FY33","v":0},{"$f":"'Financial Model'!FZ33","v":0},{"$f":"'Financial Model'!GA33","v":0},{"$f":"'Financial Model'!GB33","v":0},{"$f":"'Financial Model'!GC33","v":0},{"$f":"'Financial Model'!GD33","v":0},{"$f":"'Financial Model'!GE33","v":0},{"$f":"'Financial Model'!GF33","v":0},{"$f":"'Financial Model'!GG33","v":0},{"$f":"'Financial Model'!GH33","v":0},{"$f":"'Financial Model'!GI33","v":0},{"$f":"'Financial Model'!GJ33","v":0},{"$f":"'Financial Model'!GK33","v":0},{"$f":"'Financial Model'!GL33","v":0},{"$f":"'Financial Model'!GM33","v":0},{"$f":"'Financial Model'!GN33","v":0},{"$f":"'Financial Model'!GO33","v":0},{"$f":"'Financial Model'!GP33","v":0},{"$f":"'Financial Model'!GQ33","v":0},{"$f":"'Financial Model'!GR33","v":0},{"$f":"'Financial Model'!GS33","v":0},{"$f":"'Financial Model'!GT33","v":0},{"$f":"'Financial Model'!GU33","v":0},{"$f":"'Financial Model'!GV33","v":0},{"$f":"'Financial Model'!GW33","v":0},{"$f":"'Financial Model'!GX33","v":0},{"$f":"'Financial Model'!GY33","v":0},{"$f":"'Financial Model'!GZ33","v":0},{"$f":"'Financial Model'!HA33","v":0},{"$f":"'Financial Model'!HB33","v":0},{"$f":"'Financial Model'!HC33","v":0},{"$f":"'Financial Model'!HD33","v":0},{"$f":"'Financial Model'!HE33","v":0},{"$f":"'Financial Model'!HF33","v":0},{"$f":"'Financial Model'!HG33","v":0},{"$f":"'Financial Model'!HH33","v":0},{"$f":"'Financial Model'!HI33","v":0},{"$f":"'Financial Model'!HJ33","v":0},{"$f":"'Financial Model'!HK33","v":0},{"$f":"'Financial Model'!HL33","v":0},{"$f":"'Financial Model'!HM33","v":0},{"$f":"'Financial Model'!HN33","v":0},{"$f":"'Financial Model'!HO33","v":0},{"$f":"'Financial Model'!HP33","v":0},{"$f":"'Financial Model'!HQ33","v":0},{"$f":"'Financial Model'!HR33","v":0},{"$f":"'Financial Model'!HS33","v":0},{"$f":"'Financial Model'!HT33","v":0},{"$f":"'Financial Model'!HU33","v":0},{"$f":"'Financial Model'!HV33","v":0},{"$f":"'Financial Model'!HW33","v":0},{"$f":"'Financial Model'!HX33","v":0},{"$f":"'Financial Model'!HY33","v":0},{"$f":"'Financial Model'!HZ33","v":0},{"$f":"'Financial Model'!IA33","v":0},{"$f":"'Financial Model'!IB33","v":0},{"$f":"'Financial Model'!IC33","v":0},{"$f":"'Financial Model'!ID33","v":0},{"$f":"'Financial Model'!IE33","v":0},{"$f":"'Financial Model'!IF33","v":0},{"$f":"'Financial Model'!IG33","v":0},{"$f":"'Financial Model'!IH33","v":0},{"$f":"'Financial Model'!II33","v":0},{"$f":"'Financial Model'!IJ33","v":0},{"$f":"'Financial Model'!IK33","v":0},{"$f":"'Financial Model'!IL33","v":0},{"$f":"'Financial Model'!IM33","v":0},{"$f":"'Financial Model'!IN33","v":0},{"$f":"'Financial Model'!IO33","v":0},{"$f":"'Financial Model'!IP33","v":0},{"$f":"'Financial Model'!IQ33","v":0},{"$f":"'Financial Model'!IR33","v":0},{"$f":"'Financial Model'!IS33","v":0},{"$f":"'Financial Model'!IT33","v":0},{"$f":"'Financial Model'!IU33","v":0},{"$f":"'Financial Model'!IV33","v":0},{"$f":"'Financial Model'!IW33","v":0},{"$f":"'Financial Model'!IX33","v":0},{"$f":"'Financial Model'!IY33","v":0},{"$f":"'Financial Model'!IZ33","v":0},{"$f":"'Financial Model'!JA33","v":0},{"$f":"'Financial Model'!JB33","v":0},{"$f":"'Financial Model'!JC33","v":0},{"$f":"'Financial Model'!JD33","v":0},{"$f":"'Financial Model'!JE33","v":0},{"$f":"'Financial Model'!JF33","v":0},{"$f":"'Financial Model'!JG33","v":0},{"$f":"'Financial Model'!JH33","v":0},{"$f":"'Financial Model'!JI33","v":0},{"$f":"'Financial Model'!JJ33","v":0},{"$f":"'Financial Model'!JK33","v":0},{"$f":"'Financial Model'!JL33","v":0},{"$f":"'Financial Model'!JM33","v":0},{"$f":"'Financial Model'!JN33","v":0},{"$f":"'Financial Model'!JO33","v":0},{"$f":"'Financial Model'!JP33","v":0},{"$f":"'Financial Model'!JQ33","v":0},{"$f":"'Financial Model'!JR33","v":0},{"$f":"'Financial Model'!JS33","v":0},{"$f":"'Financial Model'!JT33","v":0},{"$f":"'Financial Model'!JU33","v":0},{"$f":"'Financial Model'!JV33","v":0},{"$f":"'Financial Model'!JW33","v":0},{"$f":"'Financial Model'!JX33","v":0},{"$f":"'Financial Model'!JY33","v":0},{"$f":"'Financial Model'!JZ33","v":0},{"$f":"'Financial Model'!KA33","v":0},{"$f":"'Financial Model'!KB33","v":0},{"$f":"'Financial Model'!KC33","v":0},{"$f":"'Financial Model'!KD33","v":0},{"$f":"'Financial Model'!KE33","v":0},{"$f":"'Financial Model'!KF33","v":0},{"$f":"'Financial Model'!KG33","v":0},{"$f":"'Financial Model'!KH33","v":0},{"$f":"'Financial Model'!KI33","v":0},{"$f":"'Financial Model'!KJ33","v":0},{"$f":"'Financial Model'!KK33","v":0},{"$f":"'Financial Model'!KL33","v":0},{"$f":"'Financial Model'!KM33","v":0},{"$f":"'Financial Model'!KN33","v":0},{"$f":"'Financial Model'!KO33","v":0},{"$f":"'Financial Model'!KP33","v":0},{"$f":"'Financial Model'!KQ33","v":0},{"$f":"'Financial Model'!KR33","v":0},{"$f":"'Financial Model'!KS33","v":0},{"$f":"'Financial Model'!KT33","v":0},{"$f":"'Financial Model'!KU33","v":0},{"$f":"'Financial Model'!KV33","v":0},{"$f":"'Financial Model'!KW33","v":0},{"$f":"'Financial Model'!KX33","v":0},{"$f":"'Financial Model'!KY33","v":0},{"$f":"'Financial Model'!KZ33","v":0},{"$f":"'Financial Model'!LA33","v":0},{"$f":"'Financial Model'!LB33","v":0},{"$f":"'Financial Model'!LC33","v":0},{"$f":"'Financial Model'!LD33","v":0},{"$f":"'Financial Model'!LE33","v":0},{"$f":"'Financial Model'!LF33","v":0},{"$f":"'Financial Model'!LG33","v":0},{"$f":"'Financial Model'!LH33","v":0},{"$f":"'Financial Model'!LI33","v":0},{"$f":"'Financial Model'!LJ33","v":0},{"$f":"'Financial Model'!LK33","v":0},{"$f":"'Financial Model'!LL33","v":0},{"$f":"'Financial Model'!LM33","v":0},{"$f":"'Financial Model'!LN33","v":0},{"$f":"'Financial Model'!LO33","v":0},{"$f":"'Financial Model'!LP33","v":0},{"$f":"'Financial Model'!LQ33","v":0},{"$f":"'Financial Model'!LR33","v":0},{"$f":"'Financial Model'!LS33","v":0},{"$f":"'Financial Model'!LT33","v":0},{"$f":"'Financial Model'!LU33","v":0},{"$f":"'Financial Model'!LV33","v":0},{"$f":"'Financial Model'!LW33","v":0},{"$f":"'Financial Model'!LX33","v":0},{"$f":"'Financial Model'!LY33","v":0},{"$f":"'Financial Model'!LZ33","v":0},{"$f":"'Financial Model'!MA33","v":0},{"$f":"'Financial Model'!MB33","v":0},{"$f":"'Financial Model'!MC33","v":0},{"$f":"'Financial Model'!MD33","v":0},{"$f":"'Financial Model'!ME33","v":0},{"$f":"'Financial Model'!MF33","v":0},{"$f":"'Financial Model'!MG33","v":0},{"$f":"'Financial Model'!MH33","v":0},{"$f":"'Financial Model'!MI33","v":0},{"$f":"'Financial Model'!MJ33","v":0},{"$f":"'Financial Model'!MK33","v":0},{"$f":"'Financial Model'!ML33","v":0},{"$f":"'Financial Model'!MM33","v":0},{"$f":"'Financial Model'!MN33","v":0},{"$f":"'Financial Model'!MO33","v":0},{"$f":"'Financial Model'!MP33","v":0},{"$f":"'Financial Model'!MQ33","v":0},{"$f":"'Financial Model'!MR33","v":0},{"$f":"'Financial Model'!MS33","v":0},{"$f":"'Financial Model'!MT33","v":0},{"$f":"'Financial Model'!MU33","v":0},{"$f":"'Financial Model'!MV33","v":0},{"$f":"'Financial Model'!MW33","v":0},{"$f":"'Financial Model'!MX33","v":0},{"$f":"'Financial Model'!MY33","v":0},{"$f":"'Financial Model'!MZ33","v":0},{"$f":"'Financial Model'!NA33","v":0},{"$f":"'Financial Model'!NB33","v":0},{"$f":"'Financial Model'!NC33","v":0},{"$f":"'Financial Model'!ND33","v":0},{"$f":"'Financial Model'!NE33","v":0},{"$f":"'Financial Model'!NF33","v":0},{"$f":"'Financial Model'!NG33","v":0},{"$f":"'Financial Model'!NH33","v":0},{"$f":"'Financial Model'!NI33","v":0},{"$f":"'Financial Model'!NJ33","v":0},{"$f":"'Financial Model'!NK33","v":0},{"$f":"'Financial Model'!NL33","v":0},{"$f":"'Financial Model'!NM33","v":0},{"$f":"'Financial Model'!NN33","v":0},{"$f":"'Financial Model'!NO33","v":0},{"$f":"'Financial Model'!NP33","v":0},{"$f":"'Financial Model'!NQ33","v":0},{"$f":"'Financial Model'!NR33","v":0},{"$f":"'Financial Model'!NS33","v":0},{"$f":"'Financial Model'!NT33","v":0},{"$f":"'Financial Model'!NU33","v":0},{"$f":"'Financial Model'!NV33","v":0},{"$f":"'Financial Model'!NW33","v":0},{"$f":"'Financial Model'!NX33","v":0},{"$f":"'Financial Model'!NY33","v":0},{"$f":"'Financial Model'!NZ33","v":0},{"$f":"'Financial Model'!OA33","v":0},{"$f":"'Financial Model'!OB33","v":0},{"$f":"'Financial Model'!OC33","v":0},{"$f":"'Financial Model'!OD33","v":0},{"$f":"'Financial Model'!OE33","v":0},{"$f":"'Financial Model'!OF33","v":0},{"$f":"'Financial Model'!OG33","v":0},{"$f":"'Financial Model'!OH33","v":0},{"$f":"'Financial Model'!OI33","v":0},{"$f":"'Financial Model'!OJ33","v":0},{"$f":"'Financial Model'!OK33","v":0},{"$f":"'Financial Model'!OL33","v":0},{"$f":"'Financial Model'!OM33","v":0},{"$f":"'Financial Model'!ON33","v":0},{"$f":"'Financial Model'!OO33","v":0},{"$f":"'Financial Model'!OP33","v":0},{"$f":"'Financial Model'!OQ33","v":0},{"$f":"'Financial Model'!OR33","v":0},{"$f":"'Financial Model'!OS33","v":0},{"$f":"'Financial Model'!OT33","v":0},{"$f":"'Financial Model'!OU33","v":0},{"$f":"'Financial Model'!OV33","v":0},{"$f":"'Financial Model'!OW33","v":0},{"$f":"'Financial Model'!OX33","v":0},{"$f":"'Financial Model'!OY33","v":0},{"$f":"'Financial Model'!OZ33","v":0},{"$f":"'Financial Model'!PA33","v":0},{"$f":"'Financial Model'!PB33","v":0},{"$f":"'Financial Model'!PC33","v":0},{"$f":"'Financial Model'!PD33","v":0},{"$f":"'Financial Model'!PE33","v":0},{"$f":"'Financial Model'!PF33","v":0},{"$f":"'Financial Model'!PG33","v":0},{"$f":"'Financial Model'!PH33","v":0},{"$f":"'Financial Model'!PI33","v":0},{"$f":"'Financial Model'!PJ33","v":0},{"$f":"'Financial Model'!PK33","v":0},{"$f":"'Financial Model'!PL33","v":0},{"$f":"'Financial Model'!PM33","v":0},{"$f":"'Financial Model'!PN33","v":0},{"$f":"'Financial Model'!PO33","v":0},{"$f":"'Financial Model'!PP33","v":0},{"$f":"'Financial Model'!PQ33","v":0},{"$f":"'Financial Model'!PR33","v":0},{"$f":"'Financial Model'!PS33","v":0},{"$f":"'Financial Model'!PT33","v":0}]
[null,null,"EBITDA",null,"Input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
[null,null,"Base_Depreciation",null,"InputS",{"$f":"'Financial Model'!K72","v":0},{"$f":"'Financial Model'!L72","v":1040},{"$f":"'Financial Model'!M72","v":1040},{"$f":"'Financial Model'!N72","v":1040},{"$f":"'Financial Model'!O72","v":1040},{"$f":"'Financial Model'!P72","v":1040},{"$f":"'Financial Model'!Q72","v":1040},{"$f":"'Financial Model'!R72","v":1040},{"$f":"'Financial Model'!S72","v":1040},{"$f":"'Financial Model'!T72","v":1040},{"$f":"'Financial Model'!U72","v":1040},{"$f":"'Financial Model'!V72","v":1040},{"$f":"'Financial Model'!W72","v":1040},{"$f":"'Financial Model'!X72","v":1040},{"$f":"'Financial Model'!Y72","v":1040},{"$f":"'Financial Model'!Z72","v":1040},{"$f":"'Financial Model'!AA72","v":1040},{"$f":"'Financial Model'!AB72","v":1040},{"$f":"'Financial Model'!AC72","v":1040},{"$f":"'Financial Model'!AD72","v":1040},{"$f":"'Financial Model'!AE72","v":1040},{"$f":"'Financial Model'!AF72","v":1040},{"$f":"'Financial Model'!AG72","v":1040},{"$f":"'Financial Model'!AH72","v":1040},{"$f":"'Financial Model'!AI72","v":1040},{"$f":"'Financial Model'!AJ72","v":1040},{"$f":"'Financial Model'!AK72","v":0},{"$f":"'Financial Model'!AL72","v":0},{"$f":"'Financial Model'!AM72","v":0},{"$f":"'Financial Model'!AN72","v":0},{"$f":"'Financial Model'!AO72","v":0},{"$f":"'Financial Model'!AP72","v":0},{"$f":"'Financial Model'!AQ72","v":0},{"$f":"'Financial Model'!AR72","v":0},{"$f":"'Financial Model'!AS72","v":0},{"$f":"'Financial Model'!AT72","v":0},{"$f":"'Financial Model'!AU72","v":0},{"$f":"'Financial Model'!AV72","v":0},{"$f":"'Financial Model'!AW72","v":0},{"$f":"'Financial Model'!AX72","v":0},{"$f":"'Financial Model'!AY72","v":0},{"$f":"'Financial Model'!AZ72","v":0},{"$f":"'Financial Model'!BA72","v":0},{"$f":"'Financial Model'!BB72","v":0},{"$f":"'Financial Model'!BC72","v":0},{"$f":"'Financial Model'!BD72","v":0},{"$f":"'Financial Model'!BE72","v":0},{"$f":"'Financial Model'!BF72","v":0},{"$f":"'Financial Model'!BG72","v":0},{"$f":"'Financial Model'!BH72","v":0},{"$f":"'Financial Model'!BI72","v":0},{"$f":"'Financial Model'!BJ72","v":0},{"$f":"'Financial Model'!BK72","v":0},{"$f":"'Financial Model'!BL72","v":0},{"$f":"'Financial Model'!BM72","v":0},{"$f":"'Financial Model'!BN72","v":0},{"$f":"'Financial Model'!BO72","v":0},{"$f":"'Financial Model'!BP72","v":0},{"$f":"'Financial Model'!BQ72","v":0},{"$f":"'Financial Model'!BR72","v":0},{"$f":"'Financial Model'!BS72","v":0},{"$f":"'Financial Model'!BT72","v":0},{"$f":"'Financial Model'!BU72","v":0},{"$f":"'Financial Model'!BV72","v":0},{"$f":"'Financial Model'!BW72","v":0},{"$f":"'Financial Model'!BX72","v":0},{"$f":"'Financial Model'!BY72","v":0},{"$f":"'Financial Model'!BZ72","v":0},{"$f":"'Financial Model'!CA72","v":0},{"$f":"'Financial Model'!CB72","v":0},{"$f":"'Financial Model'!CC72","v":0},{"$f":"'Financial Model'!CD72","v":0},{"$f":"'Financial Model'!CE72","v":0},{"$f":"'Financial Model'!CF72","v":0},{"$f":"'Financial Model'!CG72","v":0},{"$f":"'Financial Model'!CH72","v":0},{"$f":"'Financial Model'!CI72","v":0},{"$f":"'Financial Model'!CJ72","v":0},{"$f":"'Financial Model'!CK72","v":0},{"$f":"'Financial Model'!CL72","v":0},{"$f":"'Financial Model'!CM72","v":0},{"$f":"'Financial Model'!CN72","v":0},{"$f":"'Financial Model'!CO72","v":0},{"$f":"'Financial Model'!CP72","v":0},{"$f":"'Financial Model'!CQ72","v":0},{"$f":"'Financial Model'!CR72","v":0},{"$f":"'Financial Model'!CS72","v":0},{"$f":"'Financial Model'!CT72","v":0},{"$f":"'Financial Model'!CU72","v":0},{"$f":"'Financial Model'!CV72","v":0},{"$f":"'Financial Model'!CW72","v":0},{"$f":"'Financial Model'!CX72","v":0},{"$f":"'Financial Model'!CY72","v":0},{"$f":"'Financial Model'!CZ72","v":0},{"$f":"'Financial Model'!DA72","v":0},{"$f":"'Financial Model'!DB72","v":0},{"$f":"'Financial Model'!DC72","v":0},{"$f":"'Financial Model'!DD72","v":0},{"$f":"'Financial Model'!DE72","v":0},{"$f":"'Financial Model'!DF72","v":0},{"$f":"'Financial Model'!DG72","v":0},{"$f":"'Financial Model'!DH72","v":0},{"$f":"'Financial Model'!DI72","v":0},{"$f":"'Financial Model'!DJ72","v":0},{"$f":"'Financial Model'!DK72","v":0},{"$f":"'Financial Model'!DL72","v":0},{"$f":"'Financial Model'!DM72","v":0},{"$f":"'Financial Model'!DN72","v":0},{"$f":"'Financial Model'!DO72","v":0},{"$f":"'Financial Model'!DP72","v":0},{"$f":"'Financial Model'!DQ72","v":0},{"$f":"'Financial Model'!DR72","v":0},{"$f":"'Financial Model'!DS72","v":0},{"$f":"'Financial Model'!DT72","v":0},{"$f":"'Financial Model'!DU72","v":0},{"$f":"'Financial Model'!DV72","v":0},{"$f":"'Financial Model'!DW72","v":0},{"$f":"'Financial Model'!DX72","v":0},{"$f":"'Financial Model'!DY72","v":0},{"$f":"'Financial Model'!DZ72","v":0},{"$f":"'Financial Model'!EA72","v":0},{"$f":"'Financial Model'!EB72","v":0},{"$f":"'Financial Model'!EC72","v":0},{"$f":"'Financial Model'!ED72","v":0},{"$f":"'Financial Model'!EE72","v":0},{"$f":"'Financial Model'!EF72","v":0},{"$f":"'Financial Model'!EG72","v":0},{"$f":"'Financial Model'!EH72","v":0},{"$f":"'Financial Model'!EI72","v":0},{"$f":"'Financial Model'!EJ72","v":0},{"$f":"'Financial Model'!EK72","v":0},{"$f":"'Financial Model'!EL72","v":0},{"$f":"'Financial Model'!EM72","v":0},{"$f":"'Financial Model'!EN72","v":0},{"$f":"'Financial Model'!EO72","v":0},{"$f":"'Financial Model'!EP72","v":0},{"$f":"'Financial Model'!EQ72","v":0},{"$f":"'Financial Model'!ER72","v":0},{"$f":"'Financial Model'!ES72","v":0},{"$f":"'Financial Model'!ET72","v":0},{"$f":"'Financial Model'!EU72","v":0},{"$f":"'Financial Model'!EV72","v":0},{"$f":"'Financial Model'!EW72","v":0},{"$f":"'Financial Model'!EX72","v":0},{"$f":"'Financial Model'!EY72","v":0},{"$f":"'Financial Model'!EZ72","v":0},{"$f":"'Financial Model'!FA72","v":0},{"$f":"'Financial Model'!FB72","v":0},{"$f":"'Financial Model'!FC72","v":0},{"$f":"'Financial Model'!FD72","v":0},{"$f":"'Financial Model'!FE72","v":0},{"$f":"'Financial Model'!FF72","v":0},{"$f":"'Financial Model'!FG72","v":0},{"$f":"'Financial Model'!FH72","v":0},{"$f":"'Financial Model'!FI72","v":0},{"$f":"'Financial Model'!FJ72","v":0},{"$f":"'Financial Model'!FK72","v":0},{"$f":"'Financial Model'!FL72","v":0},{"$f":"'Financial Model'!FM72","v":0},{"$f":"'Financial Model'!FN72","v":0},{"$f":"'Financial Model'!FO72","v":0},{"$f":"'Financial Model'!FP72","v":0},{"$f":"'Financial Model'!FQ72","v":0},{"$f":"'Financial Model'!FR72","v":0},{"$f":"'Financial Model'!FS72","v":0},{"$f":"'Financial Model'!FT72","v":0},{"$f":"'Financial Model'!FU72","v":0},{"$f":"'Financial Model'!FV72","v":0},{"$f":"'Financial Model'!FW72","v":0},{"$f":"'Financial Model'!FX72","v":0},{"$f":"'Financial Model'!FY72","v":0},{"$f":"'Financial Model'!FZ72","v":0},{"$f":"'Financial Model'!GA72","v":0},{"$f":"'Financial Model'!GB72","v":0},{"$f":"'Financial Model'!GC72","v":0},{"$f":"'Financial Model'!GD72","v":0},{"$f":"'Financial Model'!GE72","v":0},{"$f":"'Financial Model'!GF72","v":0},{"$f":"'Financial Model'!GG72","v":0},{"$f":"'Financial Model'!GH72","v":0},{"$f":"'Financial Model'!GI72","v":0},{"$f":"'Financial Model'!GJ72","v":0},{"$f":"'Financial Model'!GK72","v":0},{"$f":"'Financial Model'!GL72","v":0},{"$f":"'Financial Model'!GM72","v":0},{"$f":"'Financial Model'!GN72","v":0},{"$f":"'Financial Model'!GO72","v":0},{"$f":"'Financial Model'!GP72","v":0},{"$f":"'Financial Model'!GQ72","v":0},{"$f":"'Financial Model'!GR72","v":0},{"$f":"'Financial Model'!GS72","v":0},{"$f":"'Financial Model'!GT72","v":0},{"$f":"'Financial Model'!GU72","v":0},{"$f":"'Financial Model'!GV72","v":0},{"$f":"'Financial Model'!GW72","v":0},{"$f":"'Financial Model'!GX72","v":0},{"$f":"'Financial Model'!GY72","v":0},{"$f":"'Financial Model'!GZ72","v":0},{"$f":"'Financial Model'!HA72","v":0},{"$f":"'Financial Model'!HB72","v":0},{"$f":"'Financial Model'!HC72","v":0},{"$f":"'Financial Model'!HD72","v":0},{"$f":"'Financial Model'!HE72","v":0},{"$f":"'Financial Model'!HF72","v":0},{"$f":"'Financial Model'!HG72","v":0},{"$f":"'Financial Model'!HH72","v":0},{"$f":"'Financial Model'!HI72","v":0},{"$f":"'Financial Model'!HJ72","v":0},{"$f":"'Financial Model'!HK72","v":0},{"$f":"'Financial Model'!HL72","v":0},{"$f":"'Financial Model'!HM72","v":0},{"$f":"'Financial Model'!HN72","v":0},{"$f":"'Financial Model'!HO72","v":0},{"$f":"'Financial Model'!HP72","v":0},{"$f":"'Financial Model'!HQ72","v":0},{"$f":"'Financial Model'!HR72","v":0},{"$f":"'Financial Model'!HS72","v":0},{"$f":"'Financial Model'!HT72","v":0},{"$f":"'Financial Model'!HU72","v":0},{"$f":"'Financial Model'!HV72","v":0},{"$f":"'Financial Model'!HW72","v":0},{"$f":"'Financial Model'!HX72","v":0},{"$f":"'Financial Model'!HY72","v":0},{"$f":"'Financial Model'!HZ72","v":0},{"$f":"'Financial Model'!IA72","v":0},{"$f":"'Financial Model'!IB72","v":0},{"$f":"'Financial Model'!IC72","v":0},{"$f":"'Financial Model'!ID72","v":0},{"$f":"'Financial Model'!IE72","v":0},{"$f":"'Financial Model'!IF72","v":0},{"$f":"'Financial Model'!IG72","v":0},{"$f":"'Financial Model'!IH72","v":0},{"$f":"'Financial Model'!II72","v":0},{"$f":"'Financial Model'!IJ72","v":0},{"$f":"'Financial Model'!IK72","v":0},{"$f":"'Financial Model'!IL72","v":0},{"$f":"'Financial Model'!IM72","v":0},{"$f":"'Financial Model'!IN72","v":0},{"$f":"'Financial Model'!IO72","v":0},{"$f":"'Financial Model'!IP72","v":0},{"$f":"'Financial Model'!IQ72","v":0},{"$f":"'Financial Model'!IR72","v":0},{"$f":"'Financial Model'!IS72","v":0},{"$f":"'Financial Model'!IT72","v":0},{"$f":"'Financial Model'!IU72","v":0},{"$f":"'Financial Model'!IV72","v":0},{"$f":"'Financial Model'!IW72","v":0},{"$f":"'Financial Model'!IX72","v":0},{"$f":"'Financial Model'!IY72","v":0},{"$f":"'Financial Model'!IZ72","v":0},{"$f":"'Financial Model'!JA72","v":0},{"$f":"'Financial Model'!JB72","v":0},{"$f":"'Financial Model'!JC72","v":0},{"$f":"'Financial Model'!JD72","v":0},{"$f":"'Financial Model'!JE72","v":0},{"$f":"'Financial Model'!JF72","v":0},{"$f":"'Financial Model'!JG72","v":0},{"$f":"'Financial Model'!JH72","v":0},{"$f":"'Financial Model'!JI72","v":0},{"$f":"'Financial Model'!JJ72","v":0},{"$f":"'Financial Model'!JK72","v":0},{"$f":"'Financial Model'!JL72","v":0},{"$f":"'Financial Model'!JM72","v":0},{"$f":"'Financial Model'!JN72","v":0},{"$f":"'Financial Model'!JO72","v":0},{"$f":"'Financial Model'!JP72","v":0},{"$f":"'Financial Model'!JQ72","v":0},{"$f":"'Financial Model'!JR72","v":0},{"$f":"'Financial Model'!JS72","v":0},{"$f":"'Financial Model'!JT72","v":0},{"$f":"'Financial Model'!JU72","v":0},{"$f":"'Financial Model'!JV72","v":0},{"$f":"'Financial Model'!JW72","v":0},{"$f":"'Financial Model'!JX72","v":0},{"$f":"'Financial Model'!JY72","v":0},{"$f":"'Financial Model'!JZ72","v":0},{"$f":"'Financial Model'!KA72","v":0},{"$f":"'Financial Model'!KB72","v":0},{"$f":"'Financial Model'!KC72","v":0},{"$f":"'Financial Model'!KD72","v":0},{"$f":"'Financial Model'!KE72","v":0},{"$f":"'Financial Model'!KF72","v":0},{"$f":"'Financial Model'!KG72","v":0},{"$f":"'Financial Model'!KH72","v":0},{"$f":"'Financial Model'!KI72","v":0},{"$f":"'Financial Model'!KJ72","v":0},{"$f":"'Financial Model'!KK72","v":0},{"$f":"'Financial Model'!KL72","v":0},{"$f":"'Financial Model'!KM72","v":0},{"$f":"'Financial Model'!KN72","v":0},{"$f":"'Financial Model'!KO72","v":0},{"$f":"'Financial Model'!KP72","v":0},{"$f":"'Financial Model'!KQ72","v":0},{"$f":"'Financial Model'!KR72","v":0},{"$f":"'Financial Model'!KS72","v":0},{"$f":"'Financial Model'!KT72","v":0},{"$f":"'Financial Model'!KU72","v":0},{"$f":"'Financial Model'!KV72","v":0},{"$f":"'Financial Model'!KW72","v":0},{"$f":"'Financial Model'!KX72","v":0},{"$f":"'Financial Model'!KY72","v":0},{"$f":"'Financial Model'!KZ72","v":0},{"$f":"'Financial Model'!LA72","v":0},{"$f":"'Financial Model'!LB72","v":0},{"$f":"'Financial Model'!LC72","v":0},{"$f":"'Financial Model'!LD72","v":0},{"$f":"'Financial Model'!LE72","v":0},{"$f":"'Financial Model'!LF72","v":0},{"$f":"'Financial Model'!LG72","v":0},{"$f":"'Financial Model'!LH72","v":0},{"$f":"'Financial Model'!LI72","v":0},{"$f":"'Financial Model'!LJ72","v":0},{"$f":"'Financial Model'!LK72","v":0},{"$f":"'Financial Model'!LL72","v":0},{"$f":"'Financial Model'!LM72","v":0},{"$f":"'Financial Model'!LN72","v":0},{"$f":"'Financial Model'!LO72","v":0},{"$f":"'Financial Model'!LP72","v":0},{"$f":"'Financial Model'!LQ72","v":0},{"$f":"'Financial Model'!LR72","v":0},{"$f":"'Financial Model'!LS72","v":0},{"$f":"'Financial Model'!LT72","v":0},{"$f":"'Financial Model'!LU72","v":0},{"$f":"'Financial Model'!LV72","v":0},{"$f":"'Financial Model'!LW72","v":0},{"$f":"'Financial Model'!LX72","v":0},{"$f":"'Financial Model'!LY72","v":0},{"$f":"'Financial Model'!LZ72","v":0},{"$f":"'Financial Model'!MA72","v":0},{"$f":"'Financial Model'!MB72","v":0},{"$f":"'Financial Model'!MC72","v":0},{"$f":"'Financial Model'!MD72","v":0},{"$f":"'Financial Model'!ME72","v":0},{"$f":"'Financial Model'!MF72","v":0},{"$f":"'Financial Model'!MG72","v":0},{"$f":"'Financial Model'!MH72","v":0},{"$f":"'Financial Model'!MI72","v":0},{"$f":"'Financial Model'!MJ72","v":0},{"$f":"'Financial Model'!MK72","v":0},{"$f":"'Financial Model'!ML72","v":0},{"$f":"'Financial Model'!MM72","v":0},{"$f":"'Financial Model'!MN72","v":0},{"$f":"'Financial Model'!MO72","v":0},{"$f":"'Financial Model'!MP72","v":0},{"$f":"'Financial Model'!MQ72","v":0},{"$f":"'Financial Model'!MR72","v":0},{"$f":"'Financial Model'!MS72","v":0},{"$f":"'Financial Model'!MT72","v":0},{"$f":"'Financial Model'!MU72","v":0},{"$f":"'Financial Model'!MV72","v":0},{"$f":"'Financial Model'!MW72","v":0},{"$f":"'Financial Model'!MX72","v":0},{"$f":"'Financial Model'!MY72","v":0},{"$f":"'Financial Model'!MZ72","v":0},{"$f":"'Financial Model'!NA72","v":0},{"$f":"'Financial Model'!NB72","v":0},{"$f":"'Financial Model'!NC72","v":0},{"$f":"'Financial Model'!ND72","v":0},{"$f":"'Financial Model'!NE72","v":0},{"$f":"'Financial Model'!NF72","v":0},{"$f":"'Financial Model'!NG72","v":0},{"$f":"'Financial Model'!NH72","v":0},{"$f":"'Financial Model'!NI72","v":0},{"$f":"'Financial Model'!NJ72","v":0},{"$f":"'Financial Model'!NK72","v":0},{"$f":"'Financial Model'!NL72","v":0},{"$f":"'Financial Model'!NM72","v":0},{"$f":"'Financial Model'!NN72","v":0},{"$f":"'Financial Model'!NO72","v":0},{"$f":"'Financial Model'!NP72","v":0},{"$f":"'Financial Model'!NQ72","v":0},{"$f":"'Financial Model'!NR72","v":0},{"$f":"'Financial Model'!NS72","v":0},{"$f":"'Financial Model'!NT72","v":0},{"$f":"'Financial Model'!NU72","v":0},{"$f":"'Financial Model'!NV72","v":0},{"$f":"'Financial Model'!NW72","v":0},{"$f":"'Financial Model'!NX72","v":0},{"$f":"'Financial Model'!NY72","v":0},{"$f":"'Financial Model'!NZ72","v":0},{"$f":"'Financial Model'!OA72","v":0},{"$f":"'Financial Model'!OB72","v":0},{"$f":"'Financial Model'!OC72","v":0},{"$f":"'Financial Model'!OD72","v":0},{"$f":"'Financial Model'!OE72","v":0},{"$f":"'Financial Model'!OF72","v":0},{"$f":"'Financial Model'!OG72","v":0},{"$f":"'Financial Model'!OH72","v":0},{"$f":"'Financial Model'!OI72","v":0},{"$f":"'Financial Model'!OJ72","v":0},{"$f":"'Financial Model'!OK72","v":0},{"$f":"'Financial Model'!OL72","v":0},{"$f":"'Financial Model'!OM72","v":0},{"$f":"'Financial Model'!ON72","v":0},{"$f":"'Financial Model'!OO72","v":0},{"$f":"'Financial Model'!OP72","v":0},{"$f":"'Financial Model'!OQ72","v":0},{"$f":"'Financial Model'!OR72","v":0},{"$f":"'Financial Model'!OS72","v":0},{"$f":"'Financial Model'!OT72","v":0},{"$f":"'Financial Model'!OU72","v":0},{"$f":"'Financial Model'!OV72","v":0},{"$f":"'Financial Model'!OW72","v":0},{"$f":"'Financial Model'!OX72","v":0},{"$f":"'Financial Model'!OY72","v":0},{"$f":"'Financial Model'!OZ72","v":0},{"$f":"'Financial Model'!PA72","v":0},{"$f":"'Financial Model'!PB72","v":0},{"$f":"'Financial Model'!PC72","v":0},{"$f":"'Financial Model'!PD72","v":0},{"$f":"'Financial Model'!PE72","v":0},{"$f":"'Financial Model'!PF72","v":0},{"$f":"'Financial Model'!PG72","v":0},{"$f":"'Financial Model'!PH72","v":0},{"$f":"'Financial Model'!PI72","v":0},{"$f":"'Financial Model'!PJ72","v":0},{"$f":"'Financial Model'!PK72","v":0},{"$f":"'Financial Model'!PL72","v":0},{"$f":"'Financial Model'!PM72","v":0},{"$f":"'Financial Model'!PN72","v":0},{"$f":"'Financial Model'!PO72","v":0},{"$f":"'Financial Model'!PP72","v":0},{"$f":"'Financial Model'!PQ72","v":0},{"$f":"'Financial Model'!PR72","v":0},{"$f":"'Financial Model'!PS72","v":0},{"$f":"'Financial Model'!PT72","v":0}]
[null,null,"P90_EBITDA",null,"Input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
[null,null,"Max_Debt_Capital",null,"InputC",{"$f":"'Financial Model'!F112","v":0.75}]
[null,null,"Min_DSCR",null,"InputC",{"$f":"'Financial Model'!F121","v":1.2}]
[null,null,"Tax_Rate",null,"InputC",{"$f":"'Financial Model'!F170","v":0.25}]
[null,null,"Up_Front_Fee",null,"InputC",{"$f":"'Financial Model'!F196","v":5.0000000000000001E-3}]
[null,null,"Periodic_Interest_Rate",null,"InputS",{"$f":"'Financial Model'!K192","v":0.08},{"$f":"'Financial Model'!L192","v":0.08},{"$f":"'Financial Model'!M192","v":0.08},{"$f":"'Financial Model'!N192","v":0.08},{"$f":"'Financial Model'!O192","v":0.08},{"$f":"'Financial Model'!P192","v":0.08},{"$f":"'Financial Model'!Q192","v":0.08},{"$f":"'Financial Model'!R192","v":0.08},{"$f":"'Financial Model'!S192","v":0.08},{"$f":"'Financial Model'!T192","v":0.08},{"$f":"'Financial Model'!U192","v":0.08},{"$f":"'Financial Model'!V192","v":0.08},{"$f":"'Financial Model'!W192","v":0.08},{"$f":"'Financial Model'!X192","v":0.08},{"$f":"'Financial Model'!Y192","v":0.08},{"$f":"'Financial Model'!Z192","v":0.08},{"$f":"'Financial Model'!AA192","v":0.08},{"$f":"'Financial Model'!AB192","v":0.08},{"$f":"'Financial Model'!AC192","v":0.08},{"$f":"'Financial Model'!AD192","v":0.08},{"$f":"'Financial Model'!AE192","v":0.08},{"$f":"'Financial Model'!AF192","v":0.08},{"$f":"'Financial Model'!AG192","v":0.08},{"$f":"'Financial Model'!AH192","v":0.08},{"$f":"'Financial Model'!AI192","v":0.08},{"$f":"'Financial Model'!AJ192","v":0.08},{"$f":"'Financial Model'!AK192","v":0.08},{"$f":"'Financial Model'!AL192","v":0.08},{"$f":"'Financial Model'!AM192","v":0.08},{"$f":"'Financial Model'!AN192","v":0.08},{"$f":"'Financial Model'!AO192","v":0.08},{"$f":"'Financial Model'!AP192","v":0.08},{"$f":"'Financial Model'!AQ192","v":0.08},{"$f":"'Financial Model'!AR192","v":0.08},{"$f":"'Financial Model'!AS192","v":0.08},{"$f":"'Financial Model'!AT192","v":0.08},{"$f":"'Financial Model'!AU192","v":0.08},{"$f":"'Financial Model'!AV192","v":0.08},{"$f":"'Financial Model'!AW192","v":0.08},{"$f":"'Financial Model'!AX192","v":0.08},{"$f":"'Financial Model'!AY192","v":0.08},{"$f":"'Financial Model'!AZ192","v":0.08},{"$f":"'Financial Model'!BA192","v":0.08},{"$f":"'Financial Model'!BB192","v":0.08},{"$f":"'Financial Model'!BC192","v":0.08},{"$f":"'Financial Model'!BD192","v":0.08},{"$f":"'Financial Model'!BE192","v":0.08},{"$f":"'Financial Model'!BF192","v":0.08},{"$f":"'Financial Model'!BG192","v":0.08},{"$f":"'Financial Model'!BH192","v":0.08},{"$f":"'Financial Model'!BI192","v":0.08},{"$f":"'Financial Model'!BJ192","v":0.08},{"$f":"'Financial Model'!BK192","v":0.08},{"$f":"'Financial Model'!BL192","v":0.08},{"$f":"'Financial Model'!BM192","v":0.08},{"$f":"'Financial Model'!BN192","v":0.08},{"$f":"'Financial Model'!BO192","v":0.08},{"$f":"'Financial Model'!BP192","v":0.08},{"$f":"'Financial Model'!BQ192","v":0.08},{"$f":"'Financial Model'!BR192","v":0.08},{"$f":"'Financial Model'!BS192","v":0.08},{"$f":"'Financial Model'!BT192","v":0.08},{"$f":"'Financial Model'!BU192","v":0.08},{"$f":"'Financial Model'!BV192","v":0.08},{"$f":"'Financial Model'!BW192","v":0.08},{"$f":"'Financial Model'!BX192","v":0.08},{"$f":"'Financial Model'!BY192","v":0.08},{"$f":"'Financial Model'!BZ192","v":0.08},{"$f":"'Financial Model'!CA192","v":0.08},{"$f":"'Financial Model'!CB192","v":0.08},{"$f":"'Financial Model'!CC192","v":0.08},{"$f":"'Financial Model'!CD192","v":0.08},{"$f":"'Financial Model'!CE192","v":0.08},{"$f":"'Financial Model'!CF192","v":0.08},{"$f":"'Financial Model'!CG192","v":0.08},{"$f":"'Financial Model'!CH192","v":0.08},{"$f":"'Financial Model'!CI192","v":0.08},{"$f":"'Financial Model'!CJ192","v":0.08},{"$f":"'Financial Model'!CK192","v":0.08},{"$f":"'Financial Model'!CL192","v":0.08},{"$f":"'Financial Model'!CM192","v":0.08},{"$f":"'Financial Model'!CN192","v":0.08},{"$f":"'Financial Model'!CO192","v":0.08},{"$f":"'Financial Model'!CP192","v":0.08},{"$f":"'Financial Model'!CQ192","v":0.08},{"$f":"'Financial Model'!CR192","v":0.08},{"$f":"'Financial Model'!CS192","v":0.08},{"$f":"'Financial Model'!CT192","v":0.08},{"$f":"'Financial Model'!CU192","v":0.08},{"$f":"'Financial Model'!CV192","v":0.08},{"$f":"'Financial Model'!CW192","v":0.08},{"$f":"'Financial Model'!CX192","v":0.08},{"$f":"'Financial Model'!CY192","v":0.08},{"$f":"'Financial Model'!CZ192","v":0.08},{"$f":"'Financial Model'!DA192","v":0.08},{"$f":"'Financial Model'!DB192","v":0.08},{"$f":"'Financial Model'!DC192","v":0.08},{"$f":"'Financial Model'!DD192","v":0.08},{"$f":"'Financial Model'!DE192","v":0.08},{"$f":"'Financial Model'!DF192","v":0.08},{"$f":"'Financial Model'!DG192","v":0.08},{"$f":"'Financial Model'!DH192","v":0.08},{"$f":"'Financial Model'!DI192","v":0.08},{"$f":"'Financial Model'!DJ192","v":0.08},{"$f":"'Financial Model'!DK192","v":0.08},{"$f":"'Financial Model'!DL192","v":0.08},{"$f":"'Financial Model'!DM192","v":0.08},{"$f":"'Financial Model'!DN192","v":0.08},{"$f":"'Financial Model'!DO192","v":0.08},{"$f":"'Financial Model'!DP192","v":0.08},{"$f":"'Financial Model'!DQ192","v":0.08},{"$f":"'Financial Model'!DR192","v":0.08},{"$f":"'Financial Model'!DS192","v":0.08},{"$f":"'Financial Model'!DT192","v":0.08},{"$f":"'Financial Model'!DU192","v":0.08},{"$f":"'Financial Model'!DV192","v":0.08},{"$f":"'Financial Model'!DW192","v":0.08},{"$f":"'Financial Model'!DX192","v":0.08},{"$f":"'Financial Model'!DY192","v":0.08},{"$f":"'Financial Model'!DZ192","v":0.08},{"$f":"'Financial Model'!EA192","v":0.08},{"$f":"'Financial Model'!EB192","v":0.08},{"$f":"'Financial Model'!EC192","v":0.08},{"$f":"'Financial Model'!ED192","v":0.08},{"$f":"'Financial Model'!EE192","v":0.08},{"$f":"'Financial Model'!EF192","v":0.08},{"$f":"'Financial Model'!EG192","v":0.08},{"$f":"'Financial Model'!EH192","v":0.08},{"$f":"'Financial Model'!EI192","v":0.08},{"$f":"'Financial Model'!EJ192","v":0.08},{"$f":"'Financial Model'!EK192","v":0.08},{"$f":"'Financial Model'!EL192","v":0.08},{"$f":"'Financial Model'!EM192","v":0.08},{"$f":"'Financial Model'!EN192","v":0.08},{"$f":"'Financial Model'!EO192","v":0.08},{"$f":"'Financial Model'!EP192","v":0.08},{"$f":"'Financial Model'!EQ192","v":0.08},{"$f":"'Financial Model'!ER192","v":0.08},{"$f":"'Financial Model'!ES192","v":0.08},{"$f":"'Financial Model'!ET192","v":0.08},{"$f":"'Financial Model'!EU192","v":0.08},{"$f":"'Financial Model'!EV192","v":0.08},{"$f":"'Financial Model'!EW192","v":0.08},{"$f":"'Financial Model'!EX192","v":0.08},{"$f":"'Financial Model'!EY192","v":0.08},{"$f":"'Financial Model'!EZ192","v":0.08},{"$f":"'Financial Model'!FA192","v":0.08},{"$f":"'Financial Model'!FB192","v":0.08},{"$f":"'Financial Model'!FC192","v":0.08},{"$f":"'Financial Model'!FD192","v":0.08},{"$f":"'Financial Model'!FE192","v":0.08},{"$f":"'Financial Model'!FF192","v":0.08},{"$f":"'Financial Model'!FG192","v":0.08},{"$f":"'Financial Model'!FH192","v":0.08},{"$f":"'Financial Model'!FI192","v":0.08},{"$f":"'Financial Model'!FJ192","v":0.08},{"$f":"'Financial Model'!FK192","v":0.08},{"$f":"'Financial Model'!FL192","v":0.08},{"$f":"'Financial Model'!FM192","v":0.08},{"$f":"'Financial Model'!FN192","v":0.08},{"$f":"'Financial Model'!FO192","v":0.08},{"$f":"'Financial Model'!FP192","v":0.08},{"$f":"'Financial Model'!FQ192","v":0.08},{"$f":"'Financial Model'!FR192","v":0.08},{"$f":"'Financial Model'!FS192","v":0.08},{"$f":"'Financial Model'!FT192","v":0.08},{"$f":"'Financial Model'!FU192","v":0.08},{"$f":"'Financial Model'!FV192","v":0.08},{"$f":"'Financial Model'!FW192","v":0.08},{"$f":"'Financial Model'!FX192","v":0.08},{"$f":"'Financial Model'!FY192","v":0.08},{"$f":"'Financial Model'!FZ192","v":0.08},{"$f":"'Financial Model'!GA192","v":0.08},{"$f":"'Financial Model'!GB192","v":0.08},{"$f":"'Financial Model'!GC192","v":0.08},{"$f":"'Financial Model'!GD192","v":0.08},{"$f":"'Financial Model'!GE192","v":0.08},{"$f":"'Financial Model'!GF192","v":0.08},{"$f":"'Financial Model'!GG192","v":0.08},{"$f":"'Financial Model'!GH192","v":0.08},{"$f":"'Financial Model'!GI192","v":0.08},{"$f":"'Financial Model'!GJ192","v":0.08},{"$f":"'Financial Model'!GK192","v":0.08},{"$f":"'Financial Model'!GL192","v":0.08},{"$f":"'Financial Model'!GM192","v":0.08},{"$f":"'Financial Model'!GN192","v":0.08},{"$f":"'Financial Model'!GO192","v":0.08},{"$f":"'Financial Model'!GP192","v":0.08},{"$f":"'Financial Model'!GQ192","v":0.08},{"$f":"'Financial Model'!GR192","v":0.08},{"$f":"'Financial Model'!GS192","v":0.08},{"$f":"'Financial Model'!GT192","v":0.08},{"$f":"'Financial Model'!GU192","v":0.08},{"$f":"'Financial Model'!GV192","v":0.08},{"$f":"'Financial Model'!GW192","v":0.08},{"$f":"'Financial Model'!GX192","v":0.08},{"$f":"'Financial Model'!GY192","v":0.08},{"$f":"'Financial Model'!GZ192","v":0.08},{"$f":"'Financial Model'!HA192","v":0.08},{"$f":"'Financial Model'!HB192","v":0.08},{"$f":"'Financial Model'!HC192","v":0.08},{"$f":"'Financial Model'!HD192","v":0.08},{"$f":"'Financial Model'!HE192","v":0.08},{"$f":"'Financial Model'!HF192","v":0.08},{"$f":"'Financial Model'!HG192","v":0.08},{"$f":"'Financial Model'!HH192","v":0.08},{"$f":"'Financial Model'!HI192","v":0.08},{"$f":"'Financial Model'!HJ192","v":0.08},{"$f":"'Financial Model'!HK192","v":0.08},{"$f":"'Financial Model'!HL192","v":0.08},{"$f":"'Financial Model'!HM192","v":0.08},{"$f":"'Financial Model'!HN192","v":0.08},{"$f":"'Financial Model'!HO192","v":0.08},{"$f":"'Financial Model'!HP192","v":0.08},{"$f":"'Financial Model'!HQ192","v":0.08},{"$f":"'Financial Model'!HR192","v":0.08},{"$f":"'Financial Model'!HS192","v":0.08},{"$f":"'Financial Model'!HT192","v":0.08},{"$f":"'Financial Model'!HU192","v":0.08},{"$f":"'Financial Model'!HV192","v":0.08},{"$f":"'Financial Model'!HW192","v":0.08},{"$f":"'Financial Model'!HX192","v":0.08},{"$f":"'Financial Model'!HY192","v":0.08},{"$f":"'Financial Model'!HZ192","v":0.08},{"$f":"'Financial Model'!IA192","v":0.08},{"$f":"'Financial Model'!IB192","v":0.08},{"$f":"'Financial Model'!IC192","v":0.08},{"$f":"'Financial Model'!ID192","v":0.08},{"$f":"'Financial Model'!IE192","v":0.08},{"$f":"'Financial Model'!IF192","v":0.08},{"$f":"'Financial Model'!IG192","v":0.08},{"$f":"'Financial Model'!IH192","v":0.08},{"$f":"'Financial Model'!II192","v":0.08},{"$f":"'Financial Model'!IJ192","v":0.08},{"$f":"'Financial Model'!IK192","v":0.08},{"$f":"'Financial Model'!IL192","v":0.08},{"$f":"'Financial Model'!IM192","v":0.08},{"$f":"'Financial Model'!IN192","v":0.08},{"$f":"'Financial Model'!IO192","v":0.08},{"$f":"'Financial Model'!IP192","v":0.08},{"$f":"'Financial Model'!IQ192","v":0.08},{"$f":"'Financial Model'!IR192","v":0.08},{"$f":"'Financial Model'!IS192","v":0.08},{"$f":"'Financial Model'!IT192","v":0.08},{"$f":"'Financial Model'!IU192","v":0.08},{"$f":"'Financial Model'!IV192","v":0.08},{"$f":"'Financial Model'!IW192","v":0.08},{"$f":"'Financial Model'!IX192","v":0.08},{"$f":"'Financial Model'!IY192","v":0.08},{"$f":"'Financial Model'!IZ192","v":0.08},{"$f":"'Financial Model'!JA192","v":0.08},{"$f":"'Financial Model'!JB192","v":0.08},{"$f":"'Financial Model'!JC192","v":0.08},{"$f":"'Financial Model'!JD192","v":0.08},{"$f":"'Financial Model'!JE192","v":0.08},{"$f":"'Financial Model'!JF192","v":0.08},{"$f":"'Financial Model'!JG192","v":0.08},{"$f":"'Financial Model'!JH192","v":0.08},{"$f":"'Financial Model'!JI192","v":0.08},{"$f":"'Financial Model'!JJ192","v":0.08},{"$f":"'Financial Model'!JK192","v":0.08},{"$f":"'Financial Model'!JL192","v":0.08},{"$f":"'Financial Model'!JM192","v":0.08},{"$f":"'Financial Model'!JN192","v":0.08},{"$f":"'Financial Model'!JO192","v":0.08},{"$f":"'Financial Model'!JP192","v":0.08},{"$f":"'Financial Model'!JQ192","v":0.08},{"$f":"'Financial Model'!JR192","v":0.08},{"$f":"'Financial Model'!JS192","v":0.08},{"$f":"'Financial Model'!JT192","v":0.08},{"$f":"'Financial Model'!JU192","v":0.08},{"$f":"'Financial Model'!JV192","v":0.08},{"$f":"'Financial Model'!JW192","v":0.08},{"$f":"'Financial Model'!JX192","v":0.08},{"$f":"'Financial Model'!JY192","v":0.08},{"$f":"'Financial Model'!JZ192","v":0.08},{"$f":"'Financial Model'!KA192","v":0.08},{"$f":"'Financial Model'!KB192","v":0.08},{"$f":"'Financial Model'!KC192","v":0.08},{"$f":"'Financial Model'!KD192","v":0.08},{"$f":"'Financial Model'!KE192","v":0.08},{"$f":"'Financial Model'!KF192","v":0.08},{"$f":"'Financial Model'!KG192","v":0.08},{"$f":"'Financial Model'!KH192","v":0.08},{"$f":"'Financial Model'!KI192","v":0.08},{"$f":"'Financial Model'!KJ192","v":0.08},{"$f":"'Financial Model'!KK192","v":0.08},{"$f":"'Financial Model'!KL192","v":0.08},{"$f":"'Financial Model'!KM192","v":0.08},{"$f":"'Financial Model'!KN192","v":0.08},{"$f":"'Financial Model'!KO192","v":0.08},{"$f":"'Financial Model'!KP192","v":0.08},{"$f":"'Financial Model'!KQ192","v":0.08},{"$f":"'Financial Model'!KR192","v":0.08},{"$f":"'Financial Model'!KS192","v":0.08},{"$f":"'Financial Model'!KT192","v":0.08},{"$f":"'Financial Model'!KU192","v":0.08},{"$f":"'Financial Model'!KV192","v":0.08},{"$f":"'Financial Model'!KW192","v":0.08},{"$f":"'Financial Model'!KX192","v":0.08},{"$f":"'Financial Model'!KY192","v":0.08},{"$f":"'Financial Model'!KZ192","v":0.08},{"$f":"'Financial Model'!LA192","v":0.08},{"$f":"'Financial Model'!LB192","v":0.08},{"$f":"'Financial Model'!LC192","v":0.08},{"$f":"'Financial Model'!LD192","v":0.08},{"$f":"'Financial Model'!LE192","v":0.08},{"$f":"'Financial Model'!LF192","v":0.08},{"$f":"'Financial Model'!LG192","v":0.08},{"$f":"'Financial Model'!LH192","v":0.08},{"$f":"'Financial Model'!LI192","v":0.08},{"$f":"'Financial Model'!LJ192","v":0.08},{"$f":"'Financial Model'!LK192","v":0.08},{"$f":"'Financial Model'!LL192","v":0.08},{"$f":"'Financial Model'!LM192","v":0.08},{"$f":"'Financial Model'!LN192","v":0.08},{"$f":"'Financial Model'!LO192","v":0.08},{"$f":"'Financial Model'!LP192","v":0.08},{"$f":"'Financial Model'!LQ192","v":0.08},{"$f":"'Financial Model'!LR192","v":0.08},{"$f":"'Financial Model'!LS192","v":0.08},{"$f":"'Financial Model'!LT192","v":0.08},{"$f":"'Financial Model'!LU192","v":0.08},{"$f":"'Financial Model'!LV192","v":0.08},{"$f":"'Financial Model'!LW192","v":0.08},{"$f":"'Financial Model'!LX192","v":0.08},{"$f":"'Financial Model'!LY192","v":0.08},{"$f":"'Financial Model'!LZ192","v":0.08},{"$f":"'Financial Model'!MA192","v":0.08},{"$f":"'Financial Model'!MB192","v":0.08},{"$f":"'Financial Model'!MC192","v":0.08},{"$f":"'Financial Model'!MD192","v":0.08},{"$f":"'Financial Model'!ME192","v":0.08},{"$f":"'Financial Model'!MF192","v":0.08},{"$f":"'Financial Model'!MG192","v":0.08},{"$f":"'Financial Model'!MH192","v":0.08},{"$f":"'Financial Model'!MI192","v":0.08},{"$f":"'Financial Model'!MJ192","v":0.08},{"$f":"'Financial Model'!MK192","v":0.08},{"$f":"'Financial Model'!ML192","v":0.08},{"$f":"'Financial Model'!MM192","v":0.08},{"$f":"'Financial Model'!MN192","v":0.08},{"$f":"'Financial Model'!MO192","v":0.08},{"$f":"'Financial Model'!MP192","v":0.08},{"$f":"'Financial Model'!MQ192","v":0.08},{"$f":"'Financial Model'!MR192","v":0.08},{"$f":"'Financial Model'!MS192","v":0.08},{"$f":"'Financial Model'!MT192","v":0.08},{"$f":"'Financial Model'!MU192","v":0.08},{"$f":"'Financial Model'!MV192","v":0.08},{"$f":"'Financial Model'!MW192","v":0.08},{"$f":"'Financial Model'!MX192","v":0.08},{"$f":"'Financial Model'!MY192","v":0.08},{"$f":"'Financial Model'!MZ192","v":0.08},{"$f":"'Financial Model'!NA192","v":0.08},{"$f":"'Financial Model'!NB192","v":0.08},{"$f":"'Financial Model'!NC192","v":0.08},{"$f":"'Financial Model'!ND192","v":0.08},{"$f":"'Financial Model'!NE192","v":0.08},{"$f":"'Financial Model'!NF192","v":0.08},{"$f":"'Financial Model'!NG192","v":0.08},{"$f":"'Financial Model'!NH192","v":0.08},{"$f":"'Financial Model'!NI192","v":0.08},{"$f":"'Financial Model'!NJ192","v":0.08},{"$f":"'Financial Model'!NK192","v":0.08},{"$f":"'Financial Model'!NL192","v":0.08},{"$f":"'Financial Model'!NM192","v":0.08},{"$f":"'Financial Model'!NN192","v":0.08},{"$f":"'Financial Model'!NO192","v":0.08},{"$f":"'Financial Model'!NP192","v":0.08},{"$f":"'Financial Model'!NQ192","v":0.08},{"$f":"'Financial Model'!NR192","v":0.08},{"$f":"'Financial Model'!NS192","v":0.08},{"$f":"'Financial Model'!NT192","v":0.08},{"$f":"'Financial Model'!NU192","v":0.08},{"$f":"'Financial Model'!NV192","v":0.08},{"$f":"'Financial Model'!NW192","v":0.08},{"$f":"'Financial Model'!NX192","v":0.08},{"$f":"'Financial Model'!NY192","v":0.08},{"$f":"'Financial Model'!NZ192","v":0.08},{"$f":"'Financial Model'!OA192","v":0.08},{"$f":"'Financial Model'!OB192","v":0.08},{"$f":"'Financial Model'!OC192","v":0.08},{"$f":"'Financial Model'!OD192","v":0.08},{"$f":"'Financial Model'!OE192","v":0.08},{"$f":"'Financial Model'!OF192","v":0.08},{"$f":"'Financial Model'!OG192","v":0.08},{"$f":"'Financial Model'!OH192","v":0.08},{"$f":"'Financial Model'!OI192","v":0.08},{"$f":"'Financial Model'!OJ192","v":0.08},{"$f":"'Financial Model'!OK192","v":0.08},{"$f":"'Financial Model'!OL192","v":0.08},{"$f":"'Financial Model'!OM192","v":0.08},{"$f":"'Financial Model'!ON192","v":0.08},{"$f":"'Financial Model'!OO192","v":0.08},{"$f":"'Financial Model'!OP192","v":0.08},{"$f":"'Financial Model'!OQ192","v":0.08},{"$f":"'Financial Model'!OR192","v":0.08},{"$f":"'Financial Model'!OS192","v":0.08},{"$f":"'Financial Model'!OT192","v":0.08},{"$f":"'Financial Model'!OU192","v":0.08},{"$f":"'Financial Model'!OV192","v":0.08},{"$f":"'Financial Model'!OW192","v":0.08},{"$f":"'Financial Model'!OX192","v":0.08},{"$f":"'Financial Model'!OY192","v":0.08},{"$f":"'Financial Model'!OZ192","v":0.08},{"$f":"'Financial Model'!PA192","v":0.08},{"$f":"'Financial Model'!PB192","v":0.08},{"$f":"'Financial Model'!PC192","v":0.08},{"$f":"'Financial Model'!PD192","v":0.08},{"$f":"'Financial Model'!PE192","v":0.08},{"$f":"'Financial Model'!PF192","v":0.08},{"$f":"'Financial Model'!PG192","v":0.08},{"$f":"'Financial Model'!PH192","v":0.08},{"$f":"'Financial Model'!PI192","v":0.08},{"$f":"'Financial Model'!PJ192","v":0.08},{"$f":"'Financial Model'!PK192","v":0.08},{"$f":"'Financial Model'!PL192","v":0.08},{"$f":"'Financial Model'!PM192","v":0.08},{"$f":"'Financial Model'!PN192","v":0.08},{"$f":"'Financial Model'!PO192","v":0.08},{"$f":"'Financial Model'!PP192","v":0.08},{"$f":"'Financial Model'!PQ192","v":0.08},{"$f":"'Financial Model'!PR192","v":0.08},{"$f":"'Financial Model'!PS192","v":0.08},{"$f":"'Financial Model'!PT192","v":0.08}]
[null,null,"Periodic_Commitment_Fee",null,"InputS",{"$f":"'Financial Model'!K202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!L202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!M202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!N202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!O202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!P202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!Q202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!R202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!S202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!T202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!U202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!V202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!W202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!X202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!Y202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!Z202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!AZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!BZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!CZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!DZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!ED202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!ER202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!ES202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!ET202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!EZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!FZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!GZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!HZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!ID202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!II202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!IZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!JZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!KZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!LZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!ME202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!ML202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!MZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!ND202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!NZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!ON202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OT202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OU202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OV202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OW202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OX202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OY202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!OZ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PA202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PB202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PC202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PD202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PE202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PF202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PG202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PH202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PI202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PJ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PK202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PL202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PM202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PN202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PO202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PP202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PQ202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PR202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PS202","v":3.0000000000000001E-3},{"$f":"'Financial Model'!PT202","v":3.0000000000000001E-3}]
[null,null,"Repayment_Flag",null,"InputS",{"$f":"'Financial Model'!K93*1","v":0},{"$f":"'Financial Model'!L93*1","v":1},{"$f":"'Financial Model'!M93*1","v":1},{"$f":"'Financial Model'!N93*1","v":1},{"$f":"'Financial Model'!O93*1","v":1},{"$f":"'Financial Model'!P93*1","v":1},{"$f":"'Financial Model'!Q93*1","v":1},{"$f":"'Financial Model'!R93*1","v":1},{"$f":"'Financial Model'!S93*1","v":1},{"$f":"'Financial Model'!T93*1","v":1},{"$f":"'Financial Model'!U93*1","v":1},{"$f":"'Financial Model'!V93*1","v":1},{"$f":"'Financial Model'!W93*1","v":1},{"$f":"'Financial Model'!X93*1","v":1},{"$f":"'Financial Model'!Y93*1","v":1},{"$f":"'Financial Model'!Z93*1","v":1},{"$f":"'Financial Model'!AA93*1","v":1},{"$f":"'Financial Model'!AB93*1","v":1},{"$f":"'Financial Model'!AC93*1","v":1},{"$f":"'Financial Model'!AD93*1","v":1},{"$f":"'Financial Model'!AE93*1","v":1},{"$f":"'Financial Model'!AF93*1","v":0},{"$f":"'Financial Model'!AG93*1","v":0},{"$f":"'Financial Model'!AH93*1","v":0},{"$f":"'Financial Model'!AI93*1","v":0},{"$f":"'Financial Model'!AJ93*1","v":0},{"$f":"'Financial Model'!AK93*1","v":0},{"$f":"'Financial Model'!AL93*1","v":0},{"$f":"'Financial Model'!AM93*1","v":0},{"$f":"'Financial Model'!AN93*1","v":0},{"$f":"'Financial Model'!AO93*1","v":0},{"$f":"'Financial Model'!AP93*1","v":0},{"$f":"'Financial Model'!AQ93*1","v":0},{"$f":"'Financial Model'!AR93*1","v":0},{"$f":"'Financial Model'!AS93*1","v":0},{"$f":"'Financial Model'!AT93*1","v":0},{"$f":"'Financial Model'!AU93*1","v":0},{"$f":"'Financial Model'!AV93*1","v":0},{"$f":"'Financial Model'!AW93*1","v":0},{"$f":"'Financial Model'!AX93*1","v":0},{"$f":"'Financial Model'!AY93*1","v":0},{"$f":"'Financial Model'!AZ93*1","v":0},{"$f":"'Financial Model'!BA93*1","v":0},{"$f":"'Financial Model'!BB93*1","v":0},{"$f":"'Financial Model'!BC93*1","v":0},{"$f":"'Financial Model'!BD93*1","v":0},{"$f":"'Financial Model'!BE93*1","v":0},{"$f":"'Financial Model'!BF93*1","v":0},{"$f":"'Financial Model'!BG93*1","v":0},{"$f":"'Financial Model'!BH93*1","v":0},{"$f":"'Financial Model'!BI93*1","v":0},{"$f":"'Financial Model'!BJ93*1","v":0},{"$f":"'Financial Model'!BK93*1","v":0},{"$f":"'Financial Model'!BL93*1","v":0},{"$f":"'Financial Model'!BM93*1","v":0},{"$f":"'Financial Model'!BN93*1","v":0},{"$f":"'Financial Model'!BO93*1","v":0},{"$f":"'Financial Model'!BP93*1","v":0},{"$f":"'Financial Model'!BQ93*1","v":0},{"$f":"'Financial Model'!BR93*1","v":0},{"$f":"'Financial Model'!BS93*1","v":0},{"$f":"'Financial Model'!BT93*1","v":0},{"$f":"'Financial Model'!BU93*1","v":0},{"$f":"'Financial Model'!BV93*1","v":0},{"$f":"'Financial Model'!BW93*1","v":0},{"$f":"'Financial Model'!BX93*1","v":0},{"$f":"'Financial Model'!BY93*1","v":0},{"$f":"'Financial Model'!BZ93*1","v":0},{"$f":"'Financial Model'!CA93*1","v":0},{"$f":"'Financial Model'!CB93*1","v":0},{"$f":"'Financial Model'!CC93*1","v":0},{"$f":"'Financial Model'!CD93*1","v":0},{"$f":"'Financial Model'!CE93*1","v":0},{"$f":"'Financial Model'!CF93*1","v":0},{"$f":"'Financial Model'!CG93*1","v":0},{"$f":"'Financial Model'!CH93*1","v":0},{"$f":"'Financial Model'!CI93*1","v":0},{"$f":"'Financial Model'!CJ93*1","v":0},{"$f":"'Financial Model'!CK93*1","v":0},{"$f":"'Financial Model'!CL93*1","v":0},{"$f":"'Financial Model'!CM93*1","v":0},{"$f":"'Financial Model'!CN93*1","v":0},{"$f":"'Financial Model'!CO93*1","v":0},{"$f":"'Financial Model'!CP93*1","v":0},{"$f":"'Financial Model'!CQ93*1","v":0},{"$f":"'Financial Model'!CR93*1","v":0},{"$f":"'Financial Model'!CS93*1","v":0},{"$f":"'Financial Model'!CT93*1","v":0},{"$f":"'Financial Model'!CU93*1","v":0},{"$f":"'Financial Model'!CV93*1","v":0},{"$f":"'Financial Model'!CW93*1","v":0},{"$f":"'Financial Model'!CX93*1","v":0},{"$f":"'Financial Model'!CY93*1","v":0},{"$f":"'Financial Model'!CZ93*1","v":0},{"$f":"'Financial Model'!DA93*1","v":0},{"$f":"'Financial Model'!DB93*1","v":0},{"$f":"'Financial Model'!DC93*1","v":0},{"$f":"'Financial Model'!DD93*1","v":0},{"$f":"'Financial Model'!DE93*1","v":0},{"$f":"'Financial Model'!DF93*1","v":0},{"$f":"'Financial Model'!DG93*1","v":0},{"$f":"'Financial Model'!DH93*1","v":0},{"$f":"'Financial Model'!DI93*1","v":0},{"$f":"'Financial Model'!DJ93*1","v":0},{"$f":"'Financial Model'!DK93*1","v":0},{"$f":"'Financial Model'!DL93*1","v":0},{"$f":"'Financial Model'!DM93*1","v":0},{"$f":"'Financial Model'!DN93*1","v":0},{"$f":"'Financial Model'!DO93*1","v":0},{"$f":"'Financial Model'!DP93*1","v":0},{"$f":"'Financial Model'!DQ93*1","v":0},{"$f":"'Financial Model'!DR93*1","v":0},{"$f":"'Financial Model'!DS93*1","v":0},{"$f":"'Financial Model'!DT93*1","v":0},{"$f":"'Financial Model'!DU93*1","v":0},{"$f":"'Financial Model'!DV93*1","v":0},{"$f":"'Financial Model'!DW93*1","v":0},{"$f":"'Financial Model'!DX93*1","v":0},{"$f":"'Financial Model'!DY93*1","v":0},{"$f":"'Financial Model'!DZ93*1","v":0},{"$f":"'Financial Model'!EA93*1","v":0},{"$f":"'Financial Model'!EB93*1","v":0},{"$f":"'Financial Model'!EC93*1","v":0},{"$f":"'Financial Model'!ED93*1","v":0},{"$f":"'Financial Model'!EE93*1","v":0},{"$f":"'Financial Model'!EF93*1","v":0},{"$f":"'Financial Model'!EG93*1","v":0},{"$f":"'Financial Model'!EH93*1","v":0},{"$f":"'Financial Model'!EI93*1","v":0},{"$f":"'Financial Model'!EJ93*1","v":0},{"$f":"'Financial Model'!EK93*1","v":0},{"$f":"'Financial Model'!EL93*1","v":0},{"$f":"'Financial Model'!EM93*1","v":0},{"$f":"'Financial Model'!EN93*1","v":0},{"$f":"'Financial Model'!EO93*1","v":0},{"$f":"'Financial Model'!EP93*1","v":0},{"$f":"'Financial Model'!EQ93*1","v":0},{"$f":"'Financial Model'!ER93*1","v":0},{"$f":"'Financial Model'!ES93*1","v":0},{"$f":"'Financial Model'!ET93*1","v":0},{"$f":"'Financial Model'!EU93*1","v":0},{"$f":"'Financial Model'!EV93*1","v":0},{"$f":"'Financial Model'!EW93*1","v":0},{"$f":"'Financial Model'!EX93*1","v":0},{"$f":"'Financial Model'!EY93*1","v":0},{"$f":"'Financial Model'!EZ93*1","v":0},{"$f":"'Financial Model'!FA93*1","v":0},{"$f":"'Financial Model'!FB93*1","v":0},{"$f":"'Financial Model'!FC93*1","v":0},{"$f":"'Financial Model'!FD93*1","v":0},{"$f":"'Financial Model'!FE93*1","v":0},{"$f":"'Financial Model'!FF93*1","v":0},{"$f":"'Financial Model'!FG93*1","v":0},{"$f":"'Financial Model'!FH93*1","v":0},{"$f":"'Financial Model'!FI93*1","v":0},{"$f":"'Financial Model'!FJ93*1","v":0},{"$f":"'Financial Model'!FK93*1","v":0},{"$f":"'Financial Model'!FL93*1","v":0},{"$f":"'Financial Model'!FM93*1","v":0},{"$f":"'Financial Model'!FN93*1","v":0},{"$f":"'Financial Model'!FO93*1","v":0},{"$f":"'Financial Model'!FP93*1","v":0},{"$f":"'Financial Model'!FQ93*1","v":0},{"$f":"'Financial Model'!FR93*1","v":0},{"$f":"'Financial Model'!FS93*1","v":0},{"$f":"'Financial Model'!FT93*1","v":0},{"$f":"'Financial Model'!FU93*1","v":0},{"$f":"'Financial Model'!FV93*1","v":0},{"$f":"'Financial Model'!FW93*1","v":0},{"$f":"'Financial Model'!FX93*1","v":0},{"$f":"'Financial Model'!FY93*1","v":0},{"$f":"'Financial Model'!FZ93*1","v":0},{"$f":"'Financial Model'!GA93*1","v":0},{"$f":"'Financial Model'!GB93*1","v":0},{"$f":"'Financial Model'!GC93*1","v":0},{"$f":"'Financial Model'!GD93*1","v":0},{"$f":"'Financial Model'!GE93*1","v":0},{"$f":"'Financial Model'!GF93*1","v":0},{"$f":"'Financial Model'!GG93*1","v":0},{"$f":"'Financial Model'!GH93*1","v":0},{"$f":"'Financial Model'!GI93*1","v":0},{"$f":"'Financial Model'!GJ93*1","v":0},{"$f":"'Financial Model'!GK93*1","v":0},{"$f":"'Financial Model'!GL93*1","v":0},{"$f":"'Financial Model'!GM93*1","v":0},{"$f":"'Financial Model'!GN93*1","v":0},{"$f":"'Financial Model'!GO93*1","v":0},{"$f":"'Financial Model'!GP93*1","v":0},{"$f":"'Financial Model'!GQ93*1","v":0},{"$f":"'Financial Model'!GR93*1","v":0},{"$f":"'Financial Model'!GS93*1","v":0},{"$f":"'Financial Model'!GT93*1","v":0},{"$f":"'Financial Model'!GU93*1","v":0},{"$f":"'Financial Model'!GV93*1","v":0},{"$f":"'Financial Model'!GW93*1","v":0},{"$f":"'Financial Model'!GX93*1","v":0},{"$f":"'Financial Model'!GY93*1","v":0},{"$f":"'Financial Model'!GZ93*1","v":0},{"$f":"'Financial Model'!HA93*1","v":0},{"$f":"'Financial Model'!HB93*1","v":0},{"$f":"'Financial Model'!HC93*1","v":0},{"$f":"'Financial Model'!HD93*1","v":0},{"$f":"'Financial Model'!HE93*1","v":0},{"$f":"'Financial Model'!HF93*1","v":0},{"$f":"'Financial Model'!HG93*1","v":0},{"$f":"'Financial Model'!HH93*1","v":0},{"$f":"'Financial Model'!HI93*1","v":0},{"$f":"'Financial Model'!HJ93*1","v":0},{"$f":"'Financial Model'!HK93*1","v":0},{"$f":"'Financial Model'!HL93*1","v":0},{"$f":"'Financial Model'!HM93*1","v":0},{"$f":"'Financial Model'!HN93*1","v":0},{"$f":"'Financial Model'!HO93*1","v":0},{"$f":"'Financial Model'!HP93*1","v":0},{"$f":"'Financial Model'!HQ93*1","v":0},{"$f":"'Financial Model'!HR93*1","v":0},{"$f":"'Financial Model'!HS93*1","v":0},{"$f":"'Financial Model'!HT93*1","v":0},{"$f":"'Financial Model'!HU93*1","v":0},{"$f":"'Financial Model'!HV93*1","v":0},{"$f":"'Financial Model'!HW93*1","v":0},{"$f":"'Financial Model'!HX93*1","v":0},{"$f":"'Financial Model'!HY93*1","v":0},{"$f":"'Financial Model'!HZ93*1","v":0},{"$f":"'Financial Model'!IA93*1","v":0},{"$f":"'Financial Model'!IB93*1","v":0},{"$f":"'Financial Model'!IC93*1","v":0},{"$f":"'Financial Model'!ID93*1","v":0},{"$f":"'Financial Model'!IE93*1","v":0},{"$f":"'Financial Model'!IF93*1","v":0},{"$f":"'Financial Model'!IG93*1","v":0},{"$f":"'Financial Model'!IH93*1","v":0},{"$f":"'Financial Model'!II93*1","v":0},{"$f":"'Financial Model'!IJ93*1","v":0},{"$f":"'Financial Model'!IK93*1","v":0},{"$f":"'Financial Model'!IL93*1","v":0},{"$f":"'Financial Model'!IM93*1","v":0},{"$f":"'Financial Model'!IN93*1","v":0},{"$f":"'Financial Model'!IO93*1","v":0},{"$f":"'Financial Model'!IP93*1","v":0},{"$f":"'Financial Model'!IQ93*1","v":0},{"$f":"'Financial Model'!IR93*1","v":0},{"$f":"'Financial Model'!IS93*1","v":0},{"$f":"'Financial Model'!IT93*1","v":0},{"$f":"'Financial Model'!IU93*1","v":0},{"$f":"'Financial Model'!IV93*1","v":0},{"$f":"'Financial Model'!IW93*1","v":0},{"$f":"'Financial Model'!IX93*1","v":0},{"$f":"'Financial Model'!IY93*1","v":0},{"$f":"'Financial Model'!IZ93*1","v":0},{"$f":"'Financial Model'!JA93*1","v":0},{"$f":"'Financial Model'!JB93*1","v":0},{"$f":"'Financial Model'!JC93*1","v":0},{"$f":"'Financial Model'!JD93*1","v":0},{"$f":"'Financial Model'!JE93*1","v":0},{"$f":"'Financial Model'!JF93*1","v":0},{"$f":"'Financial Model'!JG93*1","v":0},{"$f":"'Financial Model'!JH93*1","v":0},{"$f":"'Financial Model'!JI93*1","v":0},{"$f":"'Financial Model'!JJ93*1","v":0},{"$f":"'Financial Model'!JK93*1","v":0},{"$f":"'Financial Model'!JL93*1","v":0},{"$f":"'Financial Model'!JM93*1","v":0},{"$f":"'Financial Model'!JN93*1","v":0},{"$f":"'Financial Model'!JO93*1","v":0},{"$f":"'Financial Model'!JP93*1","v":0},{"$f":"'Financial Model'!JQ93*1","v":0},{"$f":"'Financial Model'!JR93*1","v":0},{"$f":"'Financial Model'!JS93*1","v":0},{"$f":"'Financial Model'!JT93*1","v":0},{"$f":"'Financial Model'!JU93*1","v":0},{"$f":"'Financial Model'!JV93*1","v":0},{"$f":"'Financial Model'!JW93*1","v":0},{"$f":"'Financial Model'!JX93*1","v":0},{"$f":"'Financial Model'!JY93*1","v":0},{"$f":"'Financial Model'!JZ93*1","v":0},{"$f":"'Financial Model'!KA93*1","v":0},{"$f":"'Financial Model'!KB93*1","v":0},{"$f":"'Financial Model'!KC93*1","v":0},{"$f":"'Financial Model'!KD93*1","v":0},{"$f":"'Financial Model'!KE93*1","v":0},{"$f":"'Financial Model'!KF93*1","v":0},{"$f":"'Financial Model'!KG93*1","v":0},{"$f":"'Financial Model'!KH93*1","v":0},{"$f":"'Financial Model'!KI93*1","v":0},{"$f":"'Financial Model'!KJ93*1","v":0},{"$f":"'Financial Model'!KK93*1","v":0},{"$f":"'Financial Model'!KL93*1","v":0},{"$f":"'Financial Model'!KM93*1","v":0},{"$f":"'Financial Model'!KN93*1","v":0},{"$f":"'Financial Model'!KO93*1","v":0},{"$f":"'Financial Model'!KP93*1","v":0},{"$f":"'Financial Model'!KQ93*1","v":0},{"$f":"'Financial Model'!KR93*1","v":0},{"$f":"'Financial Model'!KS93*1","v":0},{"$f":"'Financial Model'!KT93*1","v":0},{"$f":"'Financial Model'!KU93*1","v":0},{"$f":"'Financial Model'!KV93*1","v":0},{"$f":"'Financial Model'!KW93*1","v":0},{"$f":"'Financial Model'!KX93*1","v":0},{"$f":"'Financial Model'!KY93*1","v":0},{"$f":"'Financial Model'!KZ93*1","v":0},{"$f":"'Financial Model'!LA93*1","v":0},{"$f":"'Financial Model'!LB93*1","v":0},{"$f":"'Financial Model'!LC93*1","v":0},{"$f":"'Financial Model'!LD93*1","v":0},{"$f":"'Financial Model'!LE93*1","v":0},{"$f":"'Financial Model'!LF93*1","v":0},{"$f":"'Financial Model'!LG93*1","v":0},{"$f":"'Financial Model'!LH93*1","v":0},{"$f":"'Financial Model'!LI93*1","v":0},{"$f":"'Financial Model'!LJ93*1","v":0},{"$f":"'Financial Model'!LK93*1","v":0},{"$f":"'Financial Model'!LL93*1","v":0},{"$f":"'Financial Model'!LM93*1","v":0},{"$f":"'Financial Model'!LN93*1","v":0},{"$f":"'Financial Model'!LO93*1","v":0},{"$f":"'Financial Model'!LP93*1","v":0},{"$f":"'Financial Model'!LQ93*1","v":0},{"$f":"'Financial Model'!LR93*1","v":0},{"$f":"'Financial Model'!LS93*1","v":0},{"$f":"'Financial Model'!LT93*1","v":0},{"$f":"'Financial Model'!LU93*1","v":0},{"$f":"'Financial Model'!LV93*1","v":0},{"$f":"'Financial Model'!LW93*1","v":0},{"$f":"'Financial Model'!LX93*1","v":0},{"$f":"'Financial Model'!LY93*1","v":0},{"$f":"'Financial Model'!LZ93*1","v":0},{"$f":"'Financial Model'!MA93*1","v":0},{"$f":"'Financial Model'!MB93*1","v":0},{"$f":"'Financial Model'!MC93*1","v":0},{"$f":"'Financial Model'!MD93*1","v":0},{"$f":"'Financial Model'!ME93*1","v":0},{"$f":"'Financial Model'!MF93*1","v":0},{"$f":"'Financial Model'!MG93*1","v":0},{"$f":"'Financial Model'!MH93*1","v":0},{"$f":"'Financial Model'!MI93*1","v":0},{"$f":"'Financial Model'!MJ93*1","v":0},{"$f":"'Financial Model'!MK93*1","v":0},{"$f":"'Financial Model'!ML93*1","v":0},{"$f":"'Financial Model'!MM93*1","v":0},{"$f":"'Financial Model'!MN93*1","v":0},{"$f":"'Financial Model'!MO93*1","v":0},{"$f":"'Financial Model'!MP93*1","v":0},{"$f":"'Financial Model'!MQ93*1","v":0},{"$f":"'Financial Model'!MR93*1","v":0},{"$f":"'Financial Model'!MS93*1","v":0},{"$f":"'Financial Model'!MT93*1","v":0},{"$f":"'Financial Model'!MU93*1","v":0},{"$f":"'Financial Model'!MV93*1","v":0},{"$f":"'Financial Model'!MW93*1","v":0},{"$f":"'Financial Model'!MX93*1","v":0},{"$f":"'Financial Model'!MY93*1","v":0},{"$f":"'Financial Model'!MZ93*1","v":0},{"$f":"'Financial Model'!NA93*1","v":0},{"$f":"'Financial Model'!NB93*1","v":0},{"$f":"'Financial Model'!NC93*1","v":0},{"$f":"'Financial Model'!ND93*1","v":0},{"$f":"'Financial Model'!NE93*1","v":0},{"$f":"'Financial Model'!NF93*1","v":0},{"$f":"'Financial Model'!NG93*1","v":0},{"$f":"'Financial Model'!NH93*1","v":0},{"$f":"'Financial Model'!NI93*1","v":0},{"$f":"'Financial Model'!NJ93*1","v":0},{"$f":"'Financial Model'!NK93*1","v":0},{"$f":"'Financial Model'!NL93*1","v":0},{"$f":"'Financial Model'!NM93*1","v":0},{"$f":"'Financial Model'!NN93*1","v":0},{"$f":"'Financial Model'!NO93*1","v":0},{"$f":"'Financial Model'!NP93*1","v":0},{"$f":"'Financial Model'!NQ93*1","v":0},{"$f":"'Financial Model'!NR93*1","v":0},{"$f":"'Financial Model'!NS93*1","v":0},{"$f":"'Financial Model'!NT93*1","v":0},{"$f":"'Financial Model'!NU93*1","v":0},{"$f":"'Financial Model'!NV93*1","v":0},{"$f":"'Financial Model'!NW93*1","v":0},{"$f":"'Financial Model'!NX93*1","v":0},{"$f":"'Financial Model'!NY93*1","v":0},{"$f":"'Financial Model'!NZ93*1","v":0},{"$f":"'Financial Model'!OA93*1","v":0},{"$f":"'Financial Model'!OB93*1","v":0},{"$f":"'Financial Model'!OC93*1","v":0},{"$f":"'Financial Model'!OD93*1","v":0},{"$f":"'Financial Model'!OE93*1","v":0},{"$f":"'Financial Model'!OF93*1","v":0},{"$f":"'Financial Model'!OG93*1","v":0},{"$f":"'Financial Model'!OH93*1","v":0},{"$f":"'Financial Model'!OI93*1","v":0},{"$f":"'Financial Model'!OJ93*1","v":0},{"$f":"'Financial Model'!OK93*1","v":0},{"$f":"'Financial Model'!OL93*1","v":0},{"$f":"'Financial Model'!OM93*1","v":0},{"$f":"'Financial Model'!ON93*1","v":0},{"$f":"'Financial Model'!OO93*1","v":0},{"$f":"'Financial Model'!OP93*1","v":0},{"$f":"'Financial Model'!OQ93*1","v":0},{"$f":"'Financial Model'!OR93*1","v":0},{"$f":"'Financial Model'!OS93*1","v":0},{"$f":"'Financial Model'!OT93*1","v":0},{"$f":"'Financial Model'!OU93*1","v":0},{"$f":"'Financial Model'!OV93*1","v":0},{"$f":"'Financial Model'!OW93*1","v":0},{"$f":"'Financial Model'!OX93*1","v":0},{"$f":"'Financial Model'!OY93*1","v":0},{"$f":"'Financial Model'!OZ93*1","v":0},{"$f":"'Financial Model'!PA93*1","v":0},{"$f":"'Financial Model'!PB93*1","v":0},{"$f":"'Financial Model'!PC93*1","v":0},{"$f":"'Financial Model'!PD93*1","v":0},{"$f":"'Financial Model'!PE93*1","v":0},{"$f":"'Financial Model'!PF93*1","v":0},{"$f":"'Financial Model'!PG93*1","v":0},{"$f":"'Financial Model'!PH93*1","v":0},{"$f":"'Financial Model'!PI93*1","v":0},{"$f":"'Financial Model'!PJ93*1","v":0},{"$f":"'Financial Model'!PK93*1","v":0},{"$f":"'Financial Model'!PL93*1","v":0},{"$f":"'Financial Model'!PM93*1","v":0},{"$f":"'Financial Model'!PN93*1","v":0},{"$f":"'Financial Model'!PO93*1","v":0},{"$f":"'Financial Model'!PP93*1","v":0},{"$f":"'Financial Model'!PQ93*1","v":0},{"$f":"'Financial Model'!PR93*1","v":0},{"$f":"'Financial Model'!PS93*1","v":0},{"$f":"'Financial Model'!PT93*1","v":0}]
[null,null,"Output_Report_Flag",null,"InputC",1]
[null,null,"Price",null,"InputC",{"$f":"'Input C'!F43","v":8.2841954209702078E-3}]
[null,null,"Price_Inflation_Factor",null,"InputS",{"$f":"'Financial Model'!K45","v":1},{"$f":"'Financial Model'!L45","v":1.08},{"$f":"'Financial Model'!M45","v":1.1664000000000001},{"$f":"'Financial Model'!N45","v":1.2597120000000002},{"$f":"'Financial Model'!O45","v":1.3604889600000003},{"$f":"'Financial Model'!P45","v":1.4693280768000003},{"$f":"'Financial Model'!Q45","v":1.5868743229440005},{"$f":"'Financial Model'!R45","v":1.7138242687795207},{"$f":"'Financial Model'!S45","v":1.8509302102818825},{"$f":"'Financial Model'!T45","v":1.9990046271044333},{"$f":"'Financial Model'!U45","v":2.1589249972727882},{"$f":"'Financial Model'!V45","v":2.3316389970546112},{"$f":"'Financial Model'!W45","v":2.5181701168189803},{"$f":"'Financial Model'!X45","v":2.7196237261644991},{"$f":"'Financial Model'!Y45","v":2.9371936242576591},{"$f":"'Financial Model'!Z45","v":3.172169114198272},{"$f":"'Financial Model'!AA45","v":3.425942643334134},{"$f":"'Financial Model'!AB45","v":3.7000180548008648},{"$f":"'Financial Model'!AC45","v":3.9960194991849343},{"$f":"'Financial Model'!AD45","v":4.3157010591197293},{"$f":"'Financial Model'!AE45","v":4.6609571438493083},{"$f":"'Financial Model'!AF45","v":5.033833715357253},{"$f":"'Financial Model'!AG45","v":5.4365404125858339},{"$f":"'Financial Model'!AH45","v":5.8714636455927014},{"$f":"'Financial Model'!AI45","v":6.3411807372401183},{"$f":"'Financial Model'!AJ45","v":6.8484751962193284},{"$f":"'Financial Model'!AK45","v":7.3963532119168756},{"$f":"'Financial Model'!AL45","v":7.9880614688702263},{"$f":"'Financial Model'!AM45","v":8.6271063863798449},{"$f":"'Financial Model'!AN45","v":9.3172748972902326},{"$f":"'Financial Model'!AO45","v":10.062656889073452},{"$f":"'Financial Model'!AP45","v":10.867669440199329},{"$f":"'Financial Model'!AQ45","v":11.737082995415276},{"$f":"'Financial Model'!AR45","v":12.6760496350485},{"$f":"'Financial Model'!AS45","v":13.690133605852381},{"$f":"'Financial Model'!AT45","v":14.785344294320572},{"$f":"'Financial Model'!AU45","v":14.785344294320572},{"$f":"'Financial Model'!AV45","v":14.785344294320572},{"$f":"'Financial Model'!AW45","v":14.785344294320572},{"$f":"'Financial Model'!AX45","v":14.785344294320572},{"$f":"'Financial Model'!AY45","v":14.785344294320572},{"$f":"'Financial Model'!AZ45","v":14.785344294320572},{"$f":"'Financial Model'!BA45","v":14.785344294320572},{"$f":"'Financial Model'!BB45","v":14.785344294320572},{"$f":"'Financial Model'!BC45","v":14.785344294320572},{"$f":"'Financial Model'!BD45","v":14.785344294320572},{"$f":"'Financial Model'!BE45","v":14.785344294320572},{"$f":"'Financial Model'!BF45","v":14.785344294320572},{"$f":"'Financial Model'!BG45","v":14.785344294320572},{"$f":"'Financial Model'!BH45","v":14.785344294320572},{"$f":"'Financial Model'!BI45","v":14.785344294320572},{"$f":"'Financial Model'!BJ45","v":14.785344294320572},{"$f":"'Financial Model'!BK45","v":14.785344294320572},{"$f":"'Financial Model'!BL45","v":14.785344294320572},{"$f":"'Financial Model'!BM45","v":14.785344294320572},{"$f":"'Financial Model'!BN45","v":14.785344294320572},{"$f":"'Financial Model'!BO45","v":14.785344294320572},{"$f":"'Financial Model'!BP45","v":14.785344294320572},{"$f":"'Financial Model'!BQ45","v":14.785344294320572},{"$f":"'Financial Model'!BR45","v":14.785344294320572},{"$f":"'Financial Model'!BS45","v":14.785344294320572},{"$f":"'Financial Model'!BT45","v":14.785344294320572},{"$f":"'Financial Model'!BU45","v":14.785344294320572},{"$f":"'Financial Model'!BV45","v":14.785344294320572},{"$f":"'Financial Model'!BW45","v":14.785344294320572},{"$f":"'Financial Model'!BX45","v":14.785344294320572},{"$f":"'Financial Model'!BY45","v":14.785344294320572},{"$f":"'Financial Model'!BZ45","v":14.785344294320572},{"$f":"'Financial Model'!CA45","v":14.785344294320572},{"$f":"'Financial Model'!CB45","v":14.785344294320572},{"$f":"'Financial Model'!CC45","v":14.785344294320572},{"$f":"'Financial Model'!CD45","v":14.785344294320572},{"$f":"'Financial Model'!CE45","v":14.785344294320572},{"$f":"'Financial Model'!CF45","v":14.785344294320572},{"$f":"'Financial Model'!CG45","v":14.785344294320572},{"$f":"'Financial Model'!CH45","v":14.785344294320572},{"$f":"'Financial Model'!CI45","v":14.785344294320572},{"$f":"'Financial Model'!CJ45","v":14.785344294320572},{"$f":"'Financial Model'!CK45","v":14.785344294320572},{"$f":"'Financial Model'!CL45","v":14.785344294320572},{"$f":"'Financial Model'!CM45","v":14.785344294320572},{"$f":"'Financial Model'!CN45","v":14.785344294320572},{"$f":"'Financial Model'!CO45","v":14.785344294320572},{"$f":"'Financial Model'!CP45","v":14.785344294320572},{"$f":"'Financial Model'!CQ45","v":14.785344294320572},{"$f":"'Financial Model'!CR45","v":14.785344294320572},{"$f":"'Financial Model'!CS45","v":14.785344294320572},{"$f":"'Financial Model'!CT45","v":14.785344294320572},{"$f":"'Financial Model'!CU45","v":14.785344294320572},{"$f":"'Financial Model'!CV45","v":14.785344294320572},{"$f":"'Financial Model'!CW45","v":14.785344294320572},{"$f":"'Financial Model'!CX45","v":14.785344294320572},{"$f":"'Financial Model'!CY45","v":14.785344294320572},{"$f":"'Financial Model'!CZ45","v":14.785344294320572},{"$f":"'Financial Model'!DA45","v":14.785344294320572},{"$f":"'Financial Model'!DB45","v":14.785344294320572},{"$f":"'Financial Model'!DC45","v":14.785344294320572},{"$f":"'Financial Model'!DD45","v":14.785344294320572},{"$f":"'Financial Model'!DE45","v":14.785344294320572},{"$f":"'Financial Model'!DF45","v":14.785344294320572},{"$f":"'Financial Model'!DG45","v":14.785344294320572},{"$f":"'Financial Model'!DH45","v":14.785344294320572},{"$f":"'Financial Model'!DI45","v":14.785344294320572},{"$f":"'Financial Model'!DJ45","v":14.785344294320572},{"$f":"'Financial Model'!DK45","v":14.785344294320572},{"$f":"'Financial Model'!DL45","v":14.785344294320572},{"$f":"'Financial Model'!DM45","v":14.785344294320572},{"$f":"'Financial Model'!DN45","v":14.785344294320572},{"$f":"'Financial Model'!DO45","v":14.785344294320572},{"$f":"'Financial Model'!DP45","v":14.785344294320572},{"$f":"'Financial Model'!DQ45","v":14.785344294320572},{"$f":"'Financial Model'!DR45","v":14.785344294320572},{"$f":"'Financial Model'!DS45","v":14.785344294320572},{"$f":"'Financial Model'!DT45","v":14.785344294320572},{"$f":"'Financial Model'!DU45","v":14.785344294320572},{"$f":"'Financial Model'!DV45","v":14.785344294320572},{"$f":"'Financial Model'!DW45","v":14.785344294320572},{"$f":"'Financial Model'!DX45","v":14.785344294320572},{"$f":"'Financial Model'!DY45","v":14.785344294320572},{"$f":"'Financial Model'!DZ45","v":14.785344294320572},{"$f":"'Financial Model'!EA45","v":14.785344294320572},{"$f":"'Financial Model'!EB45","v":14.785344294320572},{"$f":"'Financial Model'!EC45","v":14.785344294320572},{"$f":"'Financial Model'!ED45","v":14.785344294320572},{"$f":"'Financial Model'!EE45","v":14.785344294320572},{"$f":"'Financial Model'!EF45","v":14.785344294320572},{"$f":"'Financial Model'!EG45","v":14.785344294320572},{"$f":"'Financial Model'!EH45","v":14.785344294320572},{"$f":"'Financial Model'!EI45","v":14.785344294320572},{"$f":"'Financial Model'!EJ45","v":14.785344294320572},{"$f":"'Financial Model'!EK45","v":14.785344294320572},{"$f":"'Financial Model'!EL45","v":14.785344294320572},{"$f":"'Financial Model'!EM45","v":14.785344294320572},{"$f":"'Financial Model'!EN45","v":14.785344294320572},{"$f":"'Financial Model'!EO45","v":14.785344294320572},{"$f":"'Financial Model'!EP45","v":14.785344294320572},{"$f":"'Financial Model'!EQ45","v":14.785344294320572},{"$f":"'Financial Model'!ER45","v":14.785344294320572},{"$f":"'Financial Model'!ES45","v":14.785344294320572},{"$f":"'Financial Model'!ET45","v":14.785344294320572},{"$f":"'Financial Model'!EU45","v":14.785344294320572},{"$f":"'Financial Model'!EV45","v":14.785344294320572},{"$f":"'Financial Model'!EW45","v":14.785344294320572},{"$f":"'Financial Model'!EX45","v":14.785344294320572},{"$f":"'Financial Model'!EY45","v":14.785344294320572},{"$f":"'Financial Model'!EZ45","v":14.785344294320572},{"$f":"'Financial Model'!FA45","v":14.785344294320572},{"$f":"'Financial Model'!FB45","v":14.785344294320572},{"$f":"'Financial Model'!FC45","v":14.785344294320572},{"$f":"'Financial Model'!FD45","v":14.785344294320572},{"$f":"'Financial Model'!FE45","v":14.785344294320572},{"$f":"'Financial Model'!FF45","v":14.785344294320572},{"$f":"'Financial Model'!FG45","v":14.785344294320572},{"$f":"'Financial Model'!FH45","v":14.785344294320572},{"$f":"'Financial Model'!FI45","v":14.785344294320572},{"$f":"'Financial Model'!FJ45","v":14.785344294320572},{"$f":"'Financial Model'!FK45","v":14.785344294320572},{"$f":"'Financial Model'!FL45","v":14.785344294320572},{"$f":"'Financial Model'!FM45","v":14.785344294320572},{"$f":"'Financial Model'!FN45","v":14.785344294320572},{"$f":"'Financial Model'!FO45","v":14.785344294320572},{"$f":"'Financial Model'!FP45","v":14.785344294320572},{"$f":"'Financial Model'!FQ45","v":14.785344294320572},{"$f":"'Financial Model'!FR45","v":14.785344294320572},{"$f":"'Financial Model'!FS45","v":14.785344294320572},{"$f":"'Financial Model'!FT45","v":14.785344294320572},{"$f":"'Financial Model'!FU45","v":14.785344294320572},{"$f":"'Financial Model'!FV45","v":14.785344294320572},{"$f":"'Financial Model'!FW45","v":14.785344294320572},{"$f":"'Financial Model'!FX45","v":14.785344294320572},{"$f":"'Financial Model'!FY45","v":14.785344294320572},{"$f":"'Financial Model'!FZ45","v":14.785344294320572},{"$f":"'Financial Model'!GA45","v":14.785344294320572},{"$f":"'Financial Model'!GB45","v":14.785344294320572},{"$f":"'Financial Model'!GC45","v":14.785344294320572},{"$f":"'Financial Model'!GD45","v":14.785344294320572},{"$f":"'Financial Model'!GE45","v":14.785344294320572},{"$f":"'Financial Model'!GF45","v":14.785344294320572},{"$f":"'Financial Model'!GG45","v":14.785344294320572},{"$f":"'Financial Model'!GH45","v":14.785344294320572},{"$f":"'Financial Model'!GI45","v":14.785344294320572},{"$f":"'Financial Model'!GJ45","v":14.785344294320572},{"$f":"'Financial Model'!GK45","v":14.785344294320572},{"$f":"'Financial Model'!GL45","v":14.785344294320572},{"$f":"'Financial Model'!GM45","v":14.785344294320572},{"$f":"'Financial Model'!GN45","v":14.785344294320572},{"$f":"'Financial Model'!GO45","v":14.785344294320572},{"$f":"'Financial Model'!GP45","v":14.785344294320572},{"$f":"'Financial Model'!GQ45","v":14.785344294320572},{"$f":"'Financial Model'!GR45","v":14.785344294320572},{"$f":"'Financial Model'!GS45","v":14.785344294320572},{"$f":"'Financial Model'!GT45","v":14.785344294320572},{"$f":"'Financial Model'!GU45","v":14.785344294320572},{"$f":"'Financial Model'!GV45","v":14.785344294320572},{"$f":"'Financial Model'!GW45","v":14.785344294320572},{"$f":"'Financial Model'!GX45","v":14.785344294320572},{"$f":"'Financial Model'!GY45","v":14.785344294320572},{"$f":"'Financial Model'!GZ45","v":14.785344294320572},{"$f":"'Financial Model'!HA45","v":14.785344294320572},{"$f":"'Financial Model'!HB45","v":14.785344294320572},{"$f":"'Financial Model'!HC45","v":14.785344294320572},{"$f":"'Financial Model'!HD45","v":14.785344294320572},{"$f":"'Financial Model'!HE45","v":14.785344294320572},{"$f":"'Financial Model'!HF45","v":14.785344294320572},{"$f":"'Financial Model'!HG45","v":14.785344294320572},{"$f":"'Financial Model'!HH45","v":14.785344294320572},{"$f":"'Financial Model'!HI45","v":14.785344294320572},{"$f":"'Financial Model'!HJ45","v":14.785344294320572},{"$f":"'Financial Model'!HK45","v":14.785344294320572},{"$f":"'Financial Model'!HL45","v":14.785344294320572},{"$f":"'Financial Model'!HM45","v":14.785344294320572},{"$f":"'Financial Model'!HN45","v":14.785344294320572},{"$f":"'Financial Model'!HO45","v":14.785344294320572},{"$f":"'Financial Model'!HP45","v":14.785344294320572},{"$f":"'Financial Model'!HQ45","v":14.785344294320572},{"$f":"'Financial Model'!HR45","v":14.785344294320572},{"$f":"'Financial Model'!HS45","v":14.785344294320572},{"$f":"'Financial Model'!HT45","v":14.785344294320572},{"$f":"'Financial Model'!HU45","v":14.785344294320572},{"$f":"'Financial Model'!HV45","v":14.785344294320572},{"$f":"'Financial Model'!HW45","v":14.785344294320572},{"$f":"'Financial Model'!HX45","v":14.785344294320572},{"$f":"'Financial Model'!HY45","v":14.785344294320572},{"$f":"'Financial Model'!HZ45","v":14.785344294320572},{"$f":"'Financial Model'!IA45","v":14.785344294320572},{"$f":"'Financial Model'!IB45","v":14.785344294320572},{"$f":"'Financial Model'!IC45","v":14.785344294320572},{"$f":"'Financial Model'!ID45","v":14.785344294320572},{"$f":"'Financial Model'!IE45","v":14.785344294320572},{"$f":"'Financial Model'!IF45","v":14.785344294320572},{"$f":"'Financial Model'!IG45","v":14.785344294320572},{"$f":"'Financial Model'!IH45","v":14.785344294320572},{"$f":"'Financial Model'!II45","v":14.785344294320572},{"$f":"'Financial Model'!IJ45","v":14.785344294320572},{"$f":"'Financial Model'!IK45","v":14.785344294320572},{"$f":"'Financial Model'!IL45","v":14.785344294320572},{"$f":"'Financial Model'!IM45","v":14.785344294320572},{"$f":"'Financial Model'!IN45","v":14.785344294320572},{"$f":"'Financial Model'!IO45","v":14.785344294320572},{"$f":"'Financial Model'!IP45","v":14.785344294320572},{"$f":"'Financial Model'!IQ45","v":14.785344294320572},{"$f":"'Financial Model'!IR45","v":14.785344294320572},{"$f":"'Financial Model'!IS45","v":14.785344294320572},{"$f":"'Financial Model'!IT45","v":14.785344294320572},{"$f":"'Financial Model'!IU45","v":14.785344294320572},{"$f":"'Financial Model'!IV45","v":14.785344294320572},{"$f":"'Financial Model'!IW45","v":14.785344294320572},{"$f":"'Financial Model'!IX45","v":14.785344294320572},{"$f":"'Financial Model'!IY45","v":14.785344294320572},{"$f":"'Financial Model'!IZ45","v":14.785344294320572},{"$f":"'Financial Model'!JA45","v":14.785344294320572},{"$f":"'Financial Model'!JB45","v":14.785344294320572},{"$f":"'Financial Model'!JC45","v":14.785344294320572},{"$f":"'Financial Model'!JD45","v":14.785344294320572},{"$f":"'Financial Model'!JE45","v":14.785344294320572},{"$f":"'Financial Model'!JF45","v":14.785344294320572},{"$f":"'Financial Model'!JG45","v":14.785344294320572},{"$f":"'Financial Model'!JH45","v":14.785344294320572},{"$f":"'Financial Model'!JI45","v":14.785344294320572},{"$f":"'Financial Model'!JJ45","v":14.785344294320572},{"$f":"'Financial Model'!JK45","v":14.785344294320572},{"$f":"'Financial Model'!JL45","v":14.785344294320572},{"$f":"'Financial Model'!JM45","v":14.785344294320572},{"$f":"'Financial Model'!JN45","v":14.785344294320572},{"$f":"'Financial Model'!JO45","v":14.785344294320572},{"$f":"'Financial Model'!JP45","v":14.785344294320572},{"$f":"'Financial Model'!JQ45","v":14.785344294320572},{"$f":"'Financial Model'!JR45","v":14.785344294320572},{"$f":"'Financial Model'!JS45","v":14.785344294320572},{"$f":"'Financial Model'!JT45","v":14.785344294320572},{"$f":"'Financial Model'!JU45","v":14.785344294320572},{"$f":"'Financial Model'!JV45","v":14.785344294320572},{"$f":"'Financial Model'!JW45","v":14.785344294320572},{"$f":"'Financial Model'!JX45","v":14.785344294320572},{"$f":"'Financial Model'!JY45","v":14.785344294320572},{"$f":"'Financial Model'!JZ45","v":14.785344294320572},{"$f":"'Financial Model'!KA45","v":14.785344294320572},{"$f":"'Financial Model'!KB45","v":14.785344294320572},{"$f":"'Financial Model'!KC45","v":14.785344294320572},{"$f":"'Financial Model'!KD45","v":14.785344294320572},{"$f":"'Financial Model'!KE45","v":14.785344294320572},{"$f":"'Financial Model'!KF45","v":14.785344294320572},{"$f":"'Financial Model'!KG45","v":14.785344294320572},{"$f":"'Financial Model'!KH45","v":14.785344294320572},{"$f":"'Financial Model'!KI45","v":14.785344294320572},{"$f":"'Financial Model'!KJ45","v":14.785344294320572},{"$f":"'Financial Model'!KK45","v":14.785344294320572},{"$f":"'Financial Model'!KL45","v":14.785344294320572},{"$f":"'Financial Model'!KM45","v":14.785344294320572},{"$f":"'Financial Model'!KN45","v":14.785344294320572},{"$f":"'Financial Model'!KO45","v":14.785344294320572},{"$f":"'Financial Model'!KP45","v":14.785344294320572},{"$f":"'Financial Model'!KQ45","v":14.785344294320572},{"$f":"'Financial Model'!KR45","v":14.785344294320572},{"$f":"'Financial Model'!KS45","v":14.785344294320572},{"$f":"'Financial Model'!KT45","v":14.785344294320572},{"$f":"'Financial Model'!KU45","v":14.785344294320572},{"$f":"'Financial Model'!KV45","v":14.785344294320572},{"$f":"'Financial Model'!KW45","v":14.785344294320572},{"$f":"'Financial Model'!KX45","v":14.785344294320572},{"$f":"'Financial Model'!KY45","v":14.785344294320572},{"$f":"'Financial Model'!KZ45","v":14.785344294320572},{"$f":"'Financial Model'!LA45","v":14.785344294320572},{"$f":"'Financial Model'!LB45","v":14.785344294320572},{"$f":"'Financial Model'!LC45","v":14.785344294320572},{"$f":"'Financial Model'!LD45","v":14.785344294320572},{"$f":"'Financial Model'!LE45","v":14.785344294320572},{"$f":"'Financial Model'!LF45","v":14.785344294320572},{"$f":"'Financial Model'!LG45","v":14.785344294320572},{"$f":"'Financial Model'!LH45","v":14.785344294320572},{"$f":"'Financial Model'!LI45","v":14.785344294320572},{"$f":"'Financial Model'!LJ45","v":14.785344294320572},{"$f":"'Financial Model'!LK45","v":14.785344294320572},{"$f":"'Financial Model'!LL45","v":14.785344294320572},{"$f":"'Financial Model'!LM45","v":14.785344294320572},{"$f":"'Financial Model'!LN45","v":14.785344294320572},{"$f":"'Financial Model'!LO45","v":14.785344294320572},{"$f":"'Financial Model'!LP45","v":14.785344294320572},{"$f":"'Financial Model'!LQ45","v":14.785344294320572},{"$f":"'Financial Model'!LR45","v":14.785344294320572},{"$f":"'Financial Model'!LS45","v":14.785344294320572},{"$f":"'Financial Model'!LT45","v":14.785344294320572},{"$f":"'Financial Model'!LU45","v":14.785344294320572},{"$f":"'Financial Model'!LV45","v":14.785344294320572},{"$f":"'Financial Model'!LW45","v":14.785344294320572},{"$f":"'Financial Model'!LX45","v":14.785344294320572},{"$f":"'Financial Model'!LY45","v":14.785344294320572},{"$f":"'Financial Model'!LZ45","v":14.785344294320572},{"$f":"'Financial Model'!MA45","v":14.785344294320572},{"$f":"'Financial Model'!MB45","v":14.785344294320572},{"$f":"'Financial Model'!MC45","v":14.785344294320572},{"$f":"'Financial Model'!MD45","v":14.785344294320572},{"$f":"'Financial Model'!ME45","v":14.785344294320572},{"$f":"'Financial Model'!MF45","v":14.785344294320572},{"$f":"'Financial Model'!MG45","v":14.785344294320572},{"$f":"'Financial Model'!MH45","v":14.785344294320572},{"$f":"'Financial Model'!MI45","v":14.785344294320572},{"$f":"'Financial Model'!MJ45","v":14.785344294320572},{"$f":"'Financial Model'!MK45","v":14.785344294320572},{"$f":"'Financial Model'!ML45","v":14.785344294320572},{"$f":"'Financial Model'!MM45","v":14.785344294320572},{"$f":"'Financial Model'!MN45","v":14.785344294320572},{"$f":"'Financial Model'!MO45","v":14.785344294320572},{"$f":"'Financial Model'!MP45","v":14.785344294320572},{"$f":"'Financial Model'!MQ45","v":14.785344294320572},{"$f":"'Financial Model'!MR45","v":14.785344294320572},{"$f":"'Financial Model'!MS45","v":14.785344294320572},{"$f":"'Financial Model'!MT45","v":14.785344294320572},{"$f":"'Financial Model'!MU45","v":14.785344294320572},{"$f":"'Financial Model'!MV45","v":14.785344294320572},{"$f":"'Financial Model'!MW45","v":14.785344294320572},{"$f":"'Financial Model'!MX45","v":14.785344294320572},{"$f":"'Financial Model'!MY45","v":14.785344294320572},{"$f":"'Financial Model'!MZ45","v":14.785344294320572},{"$f":"'Financial Model'!NA45","v":14.785344294320572},{"$f":"'Financial Model'!NB45","v":14.785344294320572},{"$f":"'Financial Model'!NC45","v":14.785344294320572},{"$f":"'Financial Model'!ND45","v":14.785344294320572},{"$f":"'Financial Model'!NE45","v":14.785344294320572},{"$f":"'Financial Model'!NF45","v":14.785344294320572},{"$f":"'Financial Model'!NG45","v":14.785344294320572},{"$f":"'Financial Model'!NH45","v":14.785344294320572},{"$f":"'Financial Model'!NI45","v":14.785344294320572},{"$f":"'Financial Model'!NJ45","v":14.785344294320572},{"$f":"'Financial Model'!NK45","v":14.785344294320572},{"$f":"'Financial Model'!NL45","v":14.785344294320572},{"$f":"'Financial Model'!NM45","v":14.785344294320572},{"$f":"'Financial Model'!NN45","v":14.785344294320572},{"$f":"'Financial Model'!NO45","v":14.785344294320572},{"$f":"'Financial Model'!NP45","v":14.785344294320572},{"$f":"'Financial Model'!NQ45","v":14.785344294320572},{"$f":"'Financial Model'!NR45","v":14.785344294320572},{"$f":"'Financial Model'!NS45","v":14.785344294320572},{"$f":"'Financial Model'!NT45","v":14.785344294320572},{"$f":"'Financial Model'!NU45","v":14.785344294320572},{"$f":"'Financial Model'!NV45","v":14.785344294320572},{"$f":"'Financial Model'!NW45","v":14.785344294320572},{"$f":"'Financial Model'!NX45","v":14.785344294320572},{"$f":"'Financial Model'!NY45","v":14.785344294320572},{"$f":"'Financial Model'!NZ45","v":14.785344294320572},{"$f":"'Financial Model'!OA45","v":14.785344294320572},{"$f":"'Financial Model'!OB45","v":14.785344294320572},{"$f":"'Financial Model'!OC45","v":14.785344294320572},{"$f":"'Financial Model'!OD45","v":14.785344294320572},{"$f":"'Financial Model'!OE45","v":14.785344294320572},{"$f":"'Financial Model'!OF45","v":14.785344294320572},{"$f":"'Financial Model'!OG45","v":14.785344294320572},{"$f":"'Financial Model'!OH45","v":14.785344294320572},{"$f":"'Financial Model'!OI45","v":14.785344294320572},{"$f":"'Financial Model'!OJ45","v":14.785344294320572},{"$f":"'Financial Model'!OK45","v":14.785344294320572},{"$f":"'Financial Model'!OL45","v":14.785344294320572},{"$f":"'Financial Model'!OM45","v":14.785344294320572},{"$f":"'Financial Model'!ON45","v":14.785344294320572},{"$f":"'Financial Model'!OO45","v":14.785344294320572},{"$f":"'Financial Model'!OP45","v":14.785344294320572},{"$f":"'Financial Model'!OQ45","v":14.785344294320572},{"$f":"'Financial Model'!OR45","v":14.785344294320572},{"$f":"'Financial Model'!OS45","v":14.785344294320572},{"$f":"'Financial Model'!OT45","v":14.785344294320572},{"$f":"'Financial Model'!OU45","v":14.785344294320572},{"$f":"'Financial Model'!OV45","v":14.785344294320572},{"$f":"'Financial Model'!OW45","v":14.785344294320572},{"$f":"'Financial Model'!OX45","v":14.785344294320572},{"$f":"'Financial Model'!OY45","v":14.785344294320572},{"$f":"'Financial Model'!OZ45","v":14.785344294320572},{"$f":"'Financial Model'!PA45","v":14.785344294320572},{"$f":"'Financial Model'!PB45","v":14.785344294320572},{"$f":"'Financial Model'!PC45","v":14.785344294320572},{"$f":"'Financial Model'!PD45","v":14.785344294320572},{"$f":"'Financial Model'!PE45","v":14.785344294320572},{"$f":"'Financial Model'!PF45","v":14.785344294320572},{"$f":"'Financial Model'!PG45","v":14.785344294320572},{"$f":"'Financial Model'!PH45","v":14.785344294320572},{"$f":"'Financial Model'!PI45","v":14.785344294320572},{"$f":"'Financial Model'!PJ45","v":14.785344294320572},{"$f":"'Financial Model'!PK45","v":14.785344294320572},{"$f":"'Financial Model'!PL45","v":14.785344294320572},{"$f":"'Financial Model'!PM45","v":14.785344294320572},{"$f":"'Financial Model'!PN45","v":14.785344294320572},{"$f":"'Financial Model'!PO45","v":14.785344294320572},{"$f":"'Financial Model'!PP45","v":14.785344294320572},{"$f":"'Financial Model'!PQ45","v":14.785344294320572},{"$f":"'Financial Model'!PR45","v":14.785344294320572},{"$f":"'Financial Model'!PS45","v":14.785344294320572},{"$f":"'Financial Model'!PT45","v":14.785344294320572}]
[null,null,"Quantity_P50",null,"InputS",{"$f":"'Financial Model'!K23","v":0},{"$f":"'Financial Model'!L23","v":229937.734},{"$f":"'Financial Model'!M23","v":228788.04533000005},{"$f":"'Financial Model'!N23","v":227644.10510335007},{"$f":"'Financial Model'!O23","v":226505.88457783335},{"$f":"'Financial Model'!P23","v":225373.35515494421},{"$f":"'Financial Model'!Q23","v":224246.48837916952},{"$f":"'Financial Model'!R23","v":223125.2559372737},{"$f":"'Financial Model'!S23","v":222009.62965758736},{"$f":"'Financial Model'!T23","v":220899.58150929943},{"$f":"'Financial Model'!U23","v":219795.08360175294},{"$f":"'Financial Model'!V23","v":218696.10818374419},{"$f":"'Financial Model'!W23","v":217602.62764282551},{"$f":"'Financial Model'!X23","v":216514.61450461138},{"$f":"'Financial Model'!Y23","v":215432.04143208836},{"$f":"'Financial Model'!Z23","v":214354.88122492793},{"$f":"'Financial Model'!AA23","v":213283.10681880332},{"$f":"'Financial Model'!AB23","v":212216.69128470932},{"$f":"'Financial Model'!AC23","v":211155.60782828581},{"$f":"'Financial Model'!AD23","v":210099.82978914439},{"$f":"'Financial Model'!AE23","v":209049.33064019869},{"$f":"'Financial Model'!AF23","v":208004.08398699772},{"$f":"'Financial Model'!AG23","v":206964.06356706278},{"$f":"'Financial Model'!AH23","v":205929.24324922747},{"$f":"'Financial Model'!AI23","v":204899.59703298137},{"$f":"'Financial Model'!AJ23","v":203875.09904781647},{"$f":"'Financial Model'!AK23","v":202855.7235525774},{"$f":"'Financial Model'!AL23","v":201841.44493481456},{"$f":"'Financial Model'!AM23","v":200832.2377101405},{"$f":"'Financial Model'!AN23","v":199828.0765215898},{"$f":"'Financial Model'!AO23","v":198828.93613898187},{"$f":"'Financial Model'!AP23","v":197834.79145828699},{"$f":"'Financial Model'!AQ23","v":196845.61750099558},{"$f":"'Financial Model'!AR23","v":195861.38941349063},{"$f":"'Financial Model'!AS23","v":194882.08246642319},{"$f":"'Financial Model'!AT23","v":193907.67205409109},{"$f":"'Financial Model'!AU23","v":0},{"$f":"'Financial Model'!AV23","v":0},{"$f":"'Financial Model'!AW23","v":0},{"$f":"'Financial Model'!AX23","v":0},{"$f":"'Financial Model'!AY23","v":0},{"$f":"'Financial Model'!AZ23","v":0},{"$f":"'Financial Model'!BA23","v":0},{"$f":"'Financial Model'!BB23","v":0},{"$f":"'Financial Model'!BC23","v":0},{"$f":"'Financial Model'!BD23","v":0},{"$f":"'Financial Model'!BE23","v":0},{"$f":"'Financial Model'!BF23","v":0},{"$f":"'Financial Model'!BG23","v":0},{"$f":"'Financial Model'!BH23","v":0},{"$f":"'Financial Model'!BI23","v":0},{"$f":"'Financial Model'!BJ23","v":0},{"$f":"'Financial Model'!BK23","v":0},{"$f":"'Financial Model'!BL23","v":0},{"$f":"'Financial Model'!BM23","v":0},{"$f":"'Financial Model'!BN23","v":0},{"$f":"'Financial Model'!BO23","v":0},{"$f":"'Financial Model'!BP23","v":0},{"$f":"'Financial Model'!BQ23","v":0},{"$f":"'Financial Model'!BR23","v":0},{"$f":"'Financial Model'!BS23","v":0},{"$f":"'Financial Model'!BT23","v":0},{"$f":"'Financial Model'!BU23","v":0},{"$f":"'Financial Model'!BV23","v":0},{"$f":"'Financial Model'!BW23","v":0},{"$f":"'Financial Model'!BX23","v":0},{"$f":"'Financial Model'!BY23","v":0},{"$f":"'Financial Model'!BZ23","v":0},{"$f":"'Financial Model'!CA23","v":0},{"$f":"'Financial Model'!CB23","v":0},{"$f":"'Financial Model'!CC23","v":0},{"$f":"'Financial Model'!CD23","v":0},{"$f":"'Financial Model'!CE23","v":0},{"$f":"'Financial Model'!CF23","v":0},{"$f":"'Financial Model'!CG23","v":0},{"$f":"'Financial Model'!CH23","v":0},{"$f":"'Financial Model'!CI23","v":0},{"$f":"'Financial Model'!CJ23","v":0},{"$f":"'Financial Model'!CK23","v":0},{"$f":"'Financial Model'!CL23","v":0},{"$f":"'Financial Model'!CM23","v":0},{"$f":"'Financial Model'!CN23","v":0},{"$f":"'Financial Model'!CO23","v":0},{"$f":"'Financial Model'!CP23","v":0},{"$f":"'Financial Model'!CQ23","v":0},{"$f":"'Financial Model'!CR23","v":0},{"$f":"'Financial Model'!CS23","v":0},{"$f":"'Financial Model'!CT23","v":0},{"$f":"'Financial Model'!CU23","v":0},{"$f":"'Financial Model'!CV23","v":0},{"$f":"'Financial Model'!CW23","v":0},{"$f":"'Financial Model'!CX23","v":0},{"$f":"'Financial Model'!CY23","v":0},{"$f":"'Financial Model'!CZ23","v":0},{"$f":"'Financial Model'!DA23","v":0},{"$f":"'Financial Model'!DB23","v":0},{"$f":"'Financial Model'!DC23","v":0},{"$f":"'Financial Model'!DD23","v":0},{"$f":"'Financial Model'!DE23","v":0},{"$f":"'Financial Model'!DF23","v":0},{"$f":"'Financial Model'!DG23","v":0},{"$f":"'Financial Model'!DH23","v":0},{"$f":"'Financial Model'!DI23","v":0},{"$f":"'Financial Model'!DJ23","v":0},{"$f":"'Financial Model'!DK23","v":0},{"$f":"'Financial Model'!DL23","v":0},{"$f":"'Financial Model'!DM23","v":0},{"$f":"'Financial Model'!DN23","v":0},{"$f":"'Financial Model'!DO23","v":0},{"$f":"'Financial Model'!DP23","v":0},{"$f":"'Financial Model'!DQ23","v":0},{"$f":"'Financial Model'!DR23","v":0},{"$f":"'Financial Model'!DS23","v":0},{"$f":"'Financial Model'!DT23","v":0},{"$f":"'Financial Model'!DU23","v":0},{"$f":"'Financial Model'!DV23","v":0},{"$f":"'Financial Model'!DW23","v":0},{"$f":"'Financial Model'!DX23","v":0},{"$f":"'Financial Model'!DY23","v":0},{"$f":"'Financial Model'!DZ23","v":0},{"$f":"'Financial Model'!EA23","v":0},{"$f":"'Financial Model'!EB23","v":0},{"$f":"'Financial Model'!EC23","v":0},{"$f":"'Financial Model'!ED23","v":0},{"$f":"'Financial Model'!EE23","v":0},{"$f":"'Financial Model'!EF23","v":0},{"$f":"'Financial Model'!EG23","v":0},{"$f":"'Financial Model'!EH23","v":0},{"$f":"'Financial Model'!EI23","v":0},{"$f":"'Financial Model'!EJ23","v":0},{"$f":"'Financial Model'!EK23","v":0},{"$f":"'Financial Model'!EL23","v":0},{"$f":"'Financial Model'!EM23","v":0},{"$f":"'Financial Model'!EN23","v":0},{"$f":"'Financial Model'!EO23","v":0},{"$f":"'Financial Model'!EP23","v":0},{"$f":"'Financial Model'!EQ23","v":0},{"$f":"'Financial Model'!ER23","v":0},{"$f":"'Financial Model'!ES23","v":0},{"$f":"'Financial Model'!ET23","v":0},{"$f":"'Financial Model'!EU23","v":0},{"$f":"'Financial Model'!EV23","v":0},{"$f":"'Financial Model'!EW23","v":0},{"$f":"'Financial Model'!EX23","v":0},{"$f":"'Financial Model'!EY23","v":0},{"$f":"'Financial Model'!EZ23","v":0},{"$f":"'Financial Model'!FA23","v":0},{"$f":"'Financial Model'!FB23","v":0},{"$f":"'Financial Model'!FC23","v":0},{"$f":"'Financial Model'!FD23","v":0},{"$f":"'Financial Model'!FE23","v":0},{"$f":"'Financial Model'!FF23","v":0},{"$f":"'Financial Model'!FG23","v":0},{"$f":"'Financial Model'!FH23","v":0},{"$f":"'Financial Model'!FI23","v":0},{"$f":"'Financial Model'!FJ23","v":0},{"$f":"'Financial Model'!FK23","v":0},{"$f":"'Financial Model'!FL23","v":0},{"$f":"'Financial Model'!FM23","v":0},{"$f":"'Financial Model'!FN23","v":0},{"$f":"'Financial Model'!FO23","v":0},{"$f":"'Financial Model'!FP23","v":0},{"$f":"'Financial Model'!FQ23","v":0},{"$f":"'Financial Model'!FR23","v":0},{"$f":"'Financial Model'!FS23","v":0},{"$f":"'Financial Model'!FT23","v":0},{"$f":"'Financial Model'!FU23","v":0},{"$f":"'Financial Model'!FV23","v":0},{"$f":"'Financial Model'!FW23","v":0},{"$f":"'Financial Model'!FX23","v":0},{"$f":"'Financial Model'!FY23","v":0},{"$f":"'Financial Model'!FZ23","v":0},{"$f":"'Financial Model'!GA23","v":0},{"$f":"'Financial Model'!GB23","v":0},{"$f":"'Financial Model'!GC23","v":0},{"$f":"'Financial Model'!GD23","v":0},{"$f":"'Financial Model'!GE23","v":0},{"$f":"'Financial Model'!GF23","v":0},{"$f":"'Financial Model'!GG23","v":0},{"$f":"'Financial Model'!GH23","v":0},{"$f":"'Financial Model'!GI23","v":0},{"$f":"'Financial Model'!GJ23","v":0},{"$f":"'Financial Model'!GK23","v":0},{"$f":"'Financial Model'!GL23","v":0},{"$f":"'Financial Model'!GM23","v":0},{"$f":"'Financial Model'!GN23","v":0},{"$f":"'Financial Model'!GO23","v":0},{"$f":"'Financial Model'!GP23","v":0},{"$f":"'Financial Model'!GQ23","v":0},{"$f":"'Financial Model'!GR23","v":0},{"$f":"'Financial Model'!GS23","v":0},{"$f":"'Financial Model'!GT23","v":0},{"$f":"'Financial Model'!GU23","v":0},{"$f":"'Financial Model'!GV23","v":0},{"$f":"'Financial Model'!GW23","v":0},{"$f":"'Financial Model'!GX23","v":0},{"$f":"'Financial Model'!GY23","v":0},{"$f":"'Financial Model'!GZ23","v":0},{"$f":"'Financial Model'!HA23","v":0},{"$f":"'Financial Model'!HB23","v":0},{"$f":"'Financial Model'!HC23","v":0},{"$f":"'Financial Model'!HD23","v":0},{"$f":"'Financial Model'!HE23","v":0},{"$f":"'Financial Model'!HF23","v":0},{"$f":"'Financial Model'!HG23","v":0},{"$f":"'Financial Model'!HH23","v":0},{"$f":"'Financial Model'!HI23","v":0},{"$f":"'Financial Model'!HJ23","v":0},{"$f":"'Financial Model'!HK23","v":0},{"$f":"'Financial Model'!HL23","v":0},{"$f":"'Financial Model'!HM23","v":0},{"$f":"'Financial Model'!HN23","v":0},{"$f":"'Financial Model'!HO23","v":0},{"$f":"'Financial Model'!HP23","v":0},{"$f":"'Financial Model'!HQ23","v":0},{"$f":"'Financial Model'!HR23","v":0},{"$f":"'Financial Model'!HS23","v":0},{"$f":"'Financial Model'!HT23","v":0},{"$f":"'Financial Model'!HU23","v":0},{"$f":"'Financial Model'!HV23","v":0},{"$f":"'Financial Model'!HW23","v":0},{"$f":"'Financial Model'!HX23","v":0},{"$f":"'Financial Model'!HY23","v":0},{"$f":"'Financial Model'!HZ23","v":0},{"$f":"'Financial Model'!IA23","v":0},{"$f":"'Financial Model'!IB23","v":0},{"$f":"'Financial Model'!IC23","v":0},{"$f":"'Financial Model'!ID23","v":0},{"$f":"'Financial Model'!IE23","v":0},{"$f":"'Financial Model'!IF23","v":0},{"$f":"'Financial Model'!IG23","v":0},{"$f":"'Financial Model'!IH23","v":0},{"$f":"'Financial Model'!II23","v":0},{"$f":"'Financial Model'!IJ23","v":0},{"$f":"'Financial Model'!IK23","v":0},{"$f":"'Financial Model'!IL23","v":0},{"$f":"'Financial Model'!IM23","v":0},{"$f":"'Financial Model'!IN23","v":0},{"$f":"'Financial Model'!IO23","v":0},{"$f":"'Financial Model'!IP23","v":0},{"$f":"'Financial Model'!IQ23","v":0},{"$f":"'Financial Model'!IR23","v":0},{"$f":"'Financial Model'!IS23","v":0},{"$f":"'Financial Model'!IT23","v":0},{"$f":"'Financial Model'!IU23","v":0},{"$f":"'Financial Model'!IV23","v":0},{"$f":"'Financial Model'!IW23","v":0},{"$f":"'Financial Model'!IX23","v":0},{"$f":"'Financial Model'!IY23","v":0},{"$f":"'Financial Model'!IZ23","v":0},{"$f":"'Financial Model'!JA23","v":0},{"$f":"'Financial Model'!JB23","v":0},{"$f":"'Financial Model'!JC23","v":0},{"$f":"'Financial Model'!JD23","v":0},{"$f":"'Financial Model'!JE23","v":0},{"$f":"'Financial Model'!JF23","v":0},{"$f":"'Financial Model'!JG23","v":0},{"$f":"'Financial Model'!JH23","v":0},{"$f":"'Financial Model'!JI23","v":0},{"$f":"'Financial Model'!JJ23","v":0},{"$f":"'Financial Model'!JK23","v":0},{"$f":"'Financial Model'!JL23","v":0},{"$f":"'Financial Model'!JM23","v":0},{"$f":"'Financial Model'!JN23","v":0},{"$f":"'Financial Model'!JO23","v":0},{"$f":"'Financial Model'!JP23","v":0},{"$f":"'Financial Model'!JQ23","v":0},{"$f":"'Financial Model'!JR23","v":0},{"$f":"'Financial Model'!JS23","v":0},{"$f":"'Financial Model'!JT23","v":0},{"$f":"'Financial Model'!JU23","v":0},{"$f":"'Financial Model'!JV23","v":0},{"$f":"'Financial Model'!JW23","v":0},{"$f":"'Financial Model'!JX23","v":0},{"$f":"'Financial Model'!JY23","v":0},{"$f":"'Financial Model'!JZ23","v":0},{"$f":"'Financial Model'!KA23","v":0},{"$f":"'Financial Model'!KB23","v":0},{"$f":"'Financial Model'!KC23","v":0},{"$f":"'Financial Model'!KD23","v":0},{"$f":"'Financial Model'!KE23","v":0},{"$f":"'Financial Model'!KF23","v":0},{"$f":"'Financial Model'!KG23","v":0},{"$f":"'Financial Model'!KH23","v":0},{"$f":"'Financial Model'!KI23","v":0},{"$f":"'Financial Model'!KJ23","v":0},{"$f":"'Financial Model'!KK23","v":0},{"$f":"'Financial Model'!KL23","v":0},{"$f":"'Financial Model'!KM23","v":0},{"$f":"'Financial Model'!KN23","v":0},{"$f":"'Financial Model'!KO23","v":0},{"$f":"'Financial Model'!KP23","v":0},{"$f":"'Financial Model'!KQ23","v":0},{"$f":"'Financial Model'!KR23","v":0},{"$f":"'Financial Model'!KS23","v":0},{"$f":"'Financial Model'!KT23","v":0},{"$f":"'Financial Model'!KU23","v":0},{"$f":"'Financial Model'!KV23","v":0},{"$f":"'Financial Model'!KW23","v":0},{"$f":"'Financial Model'!KX23","v":0},{"$f":"'Financial Model'!KY23","v":0},{"$f":"'Financial Model'!KZ23","v":0},{"$f":"'Financial Model'!LA23","v":0},{"$f":"'Financial Model'!LB23","v":0},{"$f":"'Financial Model'!LC23","v":0},{"$f":"'Financial Model'!LD23","v":0},{"$f":"'Financial Model'!LE23","v":0},{"$f":"'Financial Model'!LF23","v":0},{"$f":"'Financial Model'!LG23","v":0},{"$f":"'Financial Model'!LH23","v":0},{"$f":"'Financial Model'!LI23","v":0},{"$f":"'Financial Model'!LJ23","v":0},{"$f":"'Financial Model'!LK23","v":0},{"$f":"'Financial Model'!LL23","v":0},{"$f":"'Financial Model'!LM23","v":0},{"$f":"'Financial Model'!LN23","v":0},{"$f":"'Financial Model'!LO23","v":0},{"$f":"'Financial Model'!LP23","v":0},{"$f":"'Financial Model'!LQ23","v":0},{"$f":"'Financial Model'!LR23","v":0},{"$f":"'Financial Model'!LS23","v":0},{"$f":"'Financial Model'!LT23","v":0},{"$f":"'Financial Model'!LU23","v":0},{"$f":"'Financial Model'!LV23","v":0},{"$f":"'Financial Model'!LW23","v":0},{"$f":"'Financial Model'!LX23","v":0},{"$f":"'Financial Model'!LY23","v":0},{"$f":"'Financial Model'!LZ23","v":0},{"$f":"'Financial Model'!MA23","v":0},{"$f":"'Financial Model'!MB23","v":0},{"$f":"'Financial Model'!MC23","v":0},{"$f":"'Financial Model'!MD23","v":0},{"$f":"'Financial Model'!ME23","v":0},{"$f":"'Financial Model'!MF23","v":0},{"$f":"'Financial Model'!MG23","v":0},{"$f":"'Financial Model'!MH23","v":0},{"$f":"'Financial Model'!MI23","v":0},{"$f":"'Financial Model'!MJ23","v":0},{"$f":"'Financial Model'!MK23","v":0},{"$f":"'Financial Model'!ML23","v":0},{"$f":"'Financial Model'!MM23","v":0},{"$f":"'Financial Model'!MN23","v":0},{"$f":"'Financial Model'!MO23","v":0},{"$f":"'Financial Model'!MP23","v":0},{"$f":"'Financial Model'!MQ23","v":0},{"$f":"'Financial Model'!MR23","v":0},{"$f":"'Financial Model'!MS23","v":0},{"$f":"'Financial Model'!MT23","v":0},{"$f":"'Financial Model'!MU23","v":0},{"$f":"'Financial Model'!MV23","v":0},{"$f":"'Financial Model'!MW23","v":0},{"$f":"'Financial Model'!MX23","v":0},{"$f":"'Financial Model'!MY23","v":0},{"$f":"'Financial Model'!MZ23","v":0},{"$f":"'Financial Model'!NA23","v":0},{"$f":"'Financial Model'!NB23","v":0},{"$f":"'Financial Model'!NC23","v":0},{"$f":"'Financial Model'!ND23","v":0},{"$f":"'Financial Model'!NE23","v":0},{"$f":"'Financial Model'!NF23","v":0},{"$f":"'Financial Model'!NG23","v":0},{"$f":"'Financial Model'!NH23","v":0},{"$f":"'Financial Model'!NI23","v":0},{"$f":"'Financial Model'!NJ23","v":0},{"$f":"'Financial Model'!NK23","v":0},{"$f":"'Financial Model'!NL23","v":0},{"$f":"'Financial Model'!NM23","v":0},{"$f":"'Financial Model'!NN23","v":0},{"$f":"'Financial Model'!NO23","v":0},{"$f":"'Financial Model'!NP23","v":0},{"$f":"'Financial Model'!NQ23","v":0},{"$f":"'Financial Model'!NR23","v":0},{"$f":"'Financial Model'!NS23","v":0},{"$f":"'Financial Model'!NT23","v":0},{"$f":"'Financial Model'!NU23","v":0},{"$f":"'Financial Model'!NV23","v":0},{"$f":"'Financial Model'!NW23","v":0},{"$f":"'Financial Model'!NX23","v":0},{"$f":"'Financial Model'!NY23","v":0},{"$f":"'Financial Model'!NZ23","v":0},{"$f":"'Financial Model'!OA23","v":0},{"$f":"'Financial Model'!OB23","v":0},{"$f":"'Financial Model'!OC23","v":0},{"$f":"'Financial Model'!OD23","v":0},{"$f":"'Financial Model'!OE23","v":0},{"$f":"'Financial Model'!OF23","v":0},{"$f":"'Financial Model'!OG23","v":0},{"$f":"'Financial Model'!OH23","v":0},{"$f":"'Financial Model'!OI23","v":0},{"$f":"'Financial Model'!OJ23","v":0},{"$f":"'Financial Model'!OK23","v":0},{"$f":"'Financial Model'!OL23","v":0},{"$f":"'Financial Model'!OM23","v":0},{"$f":"'Financial Model'!ON23","v":0},{"$f":"'Financial Model'!OO23","v":0},{"$f":"'Financial Model'!OP23","v":0},{"$f":"'Financial Model'!OQ23","v":0},{"$f":"'Financial Model'!OR23","v":0},{"$f":"'Financial Model'!OS23","v":0},{"$f":"'Financial Model'!OT23","v":0},{"$f":"'Financial Model'!OU23","v":0},{"$f":"'Financial Model'!OV23","v":0},{"$f":"'Financial Model'!OW23","v":0},{"$f":"'Financial Model'!OX23","v":0},{"$f":"'Financial Model'!OY23","v":0},{"$f":"'Financial Model'!OZ23","v":0},{"$f":"'Financial Model'!PA23","v":0},{"$f":"'Financial Model'!PB23","v":0},{"$f":"'Financial Model'!PC23","v":0},{"$f":"'Financial Model'!PD23","v":0},{"$f":"'Financial Model'!PE23","v":0},{"$f":"'Financial Model'!PF23","v":0},{"$f":"'Financial Model'!PG23","v":0},{"$f":"'Financial Model'!PH23","v":0},{"$f":"'Financial Model'!PI23","v":0},{"$f":"'Financial Model'!PJ23","v":0},{"$f":"'Financial Model'!PK23","v":0},{"$f":"'Financial Model'!PL23","v":0},{"$f":"'Financial Model'!PM23","v":0},{"$f":"'Financial Model'!PN23","v":0},{"$f":"'Financial Model'!PO23","v":0},{"$f":"'Financial Model'!PP23","v":0},{"$f":"'Financial Model'!PQ23","v":0},{"$f":"'Financial Model'!PR23","v":0},{"$f":"'Financial Model'!PS23","v":0},{"$f":"'Financial Model'!PT23","v":0}]
[null,null,"Quantity_P90",null,"InputS",{"$f":"'Financial Model'!K102","v":0},{"$f":"'Financial Model'!L102","v":206363.5689611618},{"$f":"'Financial Model'!M102","v":205331.75111635603},{"$f":"'Financial Model'!N102","v":204305.09236077429},{"$f":"'Financial Model'!O102","v":203283.56689897043},{"$f":"'Financial Model'!P102","v":202267.14906447561},{"$f":"'Financial Model'!Q102","v":201255.81331915324},{"$f":"'Financial Model'!R102","v":200249.5342525575},{"$f":"'Financial Model'!S102","v":199248.28658129476},{"$f":"'Financial Model'!T102","v":198252.04514838831},{"$f":"'Financial Model'!U102","v":197260.78492264636},{"$f":"'Financial Model'!V102","v":196274.48099803313},{"$f":"'Financial Model'!W102","v":195293.108593043},{"$f":"'Financial Model'!X102","v":194316.64305007778},{"$f":"'Financial Model'!Y102","v":193345.05983482744},{"$f":"'Financial Model'!Z102","v":192378.3345356533},{"$f":"'Financial Model'!AA102","v":191416.44286297506},{"$f":"'Financial Model'!AB102","v":190459.36064866022},{"$f":"'Financial Model'!AC102","v":189507.06384541694},{"$f":"'Financial Model'!AD102","v":188559.52852618985},{"$f":"'Financial Model'!AE102","v":187616.73088355892},{"$f":"'Financial Model'!AF102","v":186678.64722914115},{"$f":"'Financial Model'!AG102","v":185745.25399299548},{"$f":"'Financial Model'!AH102","v":184816.52772303051},{"$f":"'Financial Model'!AI102","v":183892.44508441541},{"$f":"'Financial Model'!AJ102","v":182972.98285899335},{"$f":"'Financial Model'!AK102","v":182058.11794469837},{"$f":"'Financial Model'!AL102","v":181147.82735497493},{"$f":"'Financial Model'!AM102","v":180242.08821820005},{"$f":"'Financial Model'!AN102","v":179340.87777710907},{"$f":"'Financial Model'!AO102","v":178444.17338822351},{"$f":"'Financial Model'!AP102","v":177551.95252128245},{"$f":"'Financial Model'!AQ102","v":176664.19275867604},{"$f":"'Financial Model'!AR102","v":175780.8717948827},{"$f":"'Financial Model'!AS102","v":174901.9674359083},{"$f":"'Financial Model'!AT102","v":174027.45759872877},{"$f":"'Financial Model'!AU102","v":0},{"$f":"'Financial Model'!AV102","v":0},{"$f":"'Financial Model'!AW102","v":0},{"$f":"'Financial Model'!AX102","v":0},{"$f":"'Financial Model'!AY102","v":0},{"$f":"'Financial Model'!AZ102","v":0},{"$f":"'Financial Model'!BA102","v":0},{"$f":"'Financial Model'!BB102","v":0},{"$f":"'Financial Model'!BC102","v":0},{"$f":"'Financial Model'!BD102","v":0},{"$f":"'Financial Model'!BE102","v":0},{"$f":"'Financial Model'!BF102","v":0},{"$f":"'Financial Model'!BG102","v":0},{"$f":"'Financial Model'!BH102","v":0},{"$f":"'Financial Model'!BI102","v":0},{"$f":"'Financial Model'!BJ102","v":0},{"$f":"'Financial Model'!BK102","v":0},{"$f":"'Financial Model'!BL102","v":0},{"$f":"'Financial Model'!BM102","v":0},{"$f":"'Financial Model'!BN102","v":0},{"$f":"'Financial Model'!BO102","v":0},{"$f":"'Financial Model'!BP102","v":0},{"$f":"'Financial Model'!BQ102","v":0},{"$f":"'Financial Model'!BR102","v":0},{"$f":"'Financial Model'!BS102","v":0},{"$f":"'Financial Model'!BT102","v":0},{"$f":"'Financial Model'!BU102","v":0},{"$f":"'Financial Model'!BV102","v":0},{"$f":"'Financial Model'!BW102","v":0},{"$f":"'Financial Model'!BX102","v":0},{"$f":"'Financial Model'!BY102","v":0},{"$f":"'Financial Model'!BZ102","v":0},{"$f":"'Financial Model'!CA102","v":0},{"$f":"'Financial Model'!CB102","v":0},{"$f":"'Financial Model'!CC102","v":0},{"$f":"'Financial Model'!CD102","v":0},{"$f":"'Financial Model'!CE102","v":0},{"$f":"'Financial Model'!CF102","v":0},{"$f":"'Financial Model'!CG102","v":0},{"$f":"'Financial Model'!CH102","v":0},{"$f":"'Financial Model'!CI102","v":0},{"$f":"'Financial Model'!CJ102","v":0},{"$f":"'Financial Model'!CK102","v":0},{"$f":"'Financial Model'!CL102","v":0},{"$f":"'Financial Model'!CM102","v":0},{"$f":"'Financial Model'!CN102","v":0},{"$f":"'Financial Model'!CO102","v":0},{"$f":"'Financial Model'!CP102","v":0},{"$f":"'Financial Model'!CQ102","v":0},{"$f":"'Financial Model'!CR102","v":0},{"$f":"'Financial Model'!CS102","v":0},{"$f":"'Financial Model'!CT102","v":0},{"$f":"'Financial Model'!CU102","v":0},{"$f":"'Financial Model'!CV102","v":0},{"$f":"'Financial Model'!CW102","v":0},{"$f":"'Financial Model'!CX102","v":0},{"$f":"'Financial Model'!CY102","v":0},{"$f":"'Financial Model'!CZ102","v":0},{"$f":"'Financial Model'!DA102","v":0},{"$f":"'Financial Model'!DB102","v":0},{"$f":"'Financial Model'!DC102","v":0},{"$f":"'Financial Model'!DD102","v":0},{"$f":"'Financial Model'!DE102","v":0},{"$f":"'Financial Model'!DF102","v":0},{"$f":"'Financial Model'!DG102","v":0},{"$f":"'Financial Model'!DH102","v":0},{"$f":"'Financial Model'!DI102","v":0},{"$f":"'Financial Model'!DJ102","v":0},{"$f":"'Financial Model'!DK102","v":0},{"$f":"'Financial Model'!DL102","v":0},{"$f":"'Financial Model'!DM102","v":0},{"$f":"'Financial Model'!DN102","v":0},{"$f":"'Financial Model'!DO102","v":0},{"$f":"'Financial Model'!DP102","v":0},{"$f":"'Financial Model'!DQ102","v":0},{"$f":"'Financial Model'!DR102","v":0},{"$f":"'Financial Model'!DS102","v":0},{"$f":"'Financial Model'!DT102","v":0},{"$f":"'Financial Model'!DU102","v":0},{"$f":"'Financial Model'!DV102","v":0},{"$f":"'Financial Model'!DW102","v":0},{"$f":"'Financial Model'!DX102","v":0},{"$f":"'Financial Model'!DY102","v":0},{"$f":"'Financial Model'!DZ102","v":0},{"$f":"'Financial Model'!EA102","v":0},{"$f":"'Financial Model'!EB102","v":0},{"$f":"'Financial Model'!EC102","v":0},{"$f":"'Financial Model'!ED102","v":0},{"$f":"'Financial Model'!EE102","v":0},{"$f":"'Financial Model'!EF102","v":0},{"$f":"'Financial Model'!EG102","v":0},{"$f":"'Financial Model'!EH102","v":0},{"$f":"'Financial Model'!EI102","v":0},{"$f":"'Financial Model'!EJ102","v":0},{"$f":"'Financial Model'!EK102","v":0},{"$f":"'Financial Model'!EL102","v":0},{"$f":"'Financial Model'!EM102","v":0},{"$f":"'Financial Model'!EN102","v":0},{"$f":"'Financial Model'!EO102","v":0},{"$f":"'Financial Model'!EP102","v":0},{"$f":"'Financial Model'!EQ102","v":0},{"$f":"'Financial Model'!ER102","v":0},{"$f":"'Financial Model'!ES102","v":0},{"$f":"'Financial Model'!ET102","v":0},{"$f":"'Financial Model'!EU102","v":0},{"$f":"'Financial Model'!EV102","v":0},{"$f":"'Financial Model'!EW102","v":0},{"$f":"'Financial Model'!EX102","v":0},{"$f":"'Financial Model'!EY102","v":0},{"$f":"'Financial Model'!EZ102","v":0},{"$f":"'Financial Model'!FA102","v":0},{"$f":"'Financial Model'!FB102","v":0},{"$f":"'Financial Model'!FC102","v":0},{"$f":"'Financial Model'!FD102","v":0},{"$f":"'Financial Model'!FE102","v":0},{"$f":"'Financial Model'!FF102","v":0},{"$f":"'Financial Model'!FG102","v":0},{"$f":"'Financial Model'!FH102","v":0},{"$f":"'Financial Model'!FI102","v":0},{"$f":"'Financial Model'!FJ102","v":0},{"$f":"'Financial Model'!FK102","v":0},{"$f":"'Financial Model'!FL102","v":0},{"$f":"'Financial Model'!FM102","v":0},{"$f":"'Financial Model'!FN102","v":0},{"$f":"'Financial Model'!FO102","v":0},{"$f":"'Financial Model'!FP102","v":0},{"$f":"'Financial Model'!FQ102","v":0},{"$f":"'Financial Model'!FR102","v":0},{"$f":"'Financial Model'!FS102","v":0},{"$f":"'Financial Model'!FT102","v":0},{"$f":"'Financial Model'!FU102","v":0},{"$f":"'Financial Model'!FV102","v":0},{"$f":"'Financial Model'!FW102","v":0},{"$f":"'Financial Model'!FX102","v":0},{"$f":"'Financial Model'!FY102","v":0},{"$f":"'Financial Model'!FZ102","v":0},{"$f":"'Financial Model'!GA102","v":0},{"$f":"'Financial Model'!GB102","v":0},{"$f":"'Financial Model'!GC102","v":0},{"$f":"'Financial Model'!GD102","v":0},{"$f":"'Financial Model'!GE102","v":0},{"$f":"'Financial Model'!GF102","v":0},{"$f":"'Financial Model'!GG102","v":0},{"$f":"'Financial Model'!GH102","v":0},{"$f":"'Financial Model'!GI102","v":0},{"$f":"'Financial Model'!GJ102","v":0},{"$f":"'Financial Model'!GK102","v":0},{"$f":"'Financial Model'!GL102","v":0},{"$f":"'Financial Model'!GM102","v":0},{"$f":"'Financial Model'!GN102","v":0},{"$f":"'Financial Model'!GO102","v":0},{"$f":"'Financial Model'!GP102","v":0},{"$f":"'Financial Model'!GQ102","v":0},{"$f":"'Financial Model'!GR102","v":0},{"$f":"'Financial Model'!GS102","v":0},{"$f":"'Financial Model'!GT102","v":0},{"$f":"'Financial Model'!GU102","v":0},{"$f":"'Financial Model'!GV102","v":0},{"$f":"'Financial Model'!GW102","v":0},{"$f":"'Financial Model'!GX102","v":0},{"$f":"'Financial Model'!GY102","v":0},{"$f":"'Financial Model'!GZ102","v":0},{"$f":"'Financial Model'!HA102","v":0},{"$f":"'Financial Model'!HB102","v":0},{"$f":"'Financial Model'!HC102","v":0},{"$f":"'Financial Model'!HD102","v":0},{"$f":"'Financial Model'!HE102","v":0},{"$f":"'Financial Model'!HF102","v":0},{"$f":"'Financial Model'!HG102","v":0},{"$f":"'Financial Model'!HH102","v":0},{"$f":"'Financial Model'!HI102","v":0},{"$f":"'Financial Model'!HJ102","v":0},{"$f":"'Financial Model'!HK102","v":0},{"$f":"'Financial Model'!HL102","v":0},{"$f":"'Financial Model'!HM102","v":0},{"$f":"'Financial Model'!HN102","v":0},{"$f":"'Financial Model'!HO102","v":0},{"$f":"'Financial Model'!HP102","v":0},{"$f":"'Financial Model'!HQ102","v":0},{"$f":"'Financial Model'!HR102","v":0},{"$f":"'Financial Model'!HS102","v":0},{"$f":"'Financial Model'!HT102","v":0},{"$f":"'Financial Model'!HU102","v":0},{"$f":"'Financial Model'!HV102","v":0},{"$f":"'Financial Model'!HW102","v":0},{"$f":"'Financial Model'!HX102","v":0},{"$f":"'Financial Model'!HY102","v":0},{"$f":"'Financial Model'!HZ102","v":0},{"$f":"'Financial Model'!IA102","v":0},{"$f":"'Financial Model'!IB102","v":0},{"$f":"'Financial Model'!IC102","v":0},{"$f":"'Financial Model'!ID102","v":0},{"$f":"'Financial Model'!IE102","v":0},{"$f":"'Financial Model'!IF102","v":0},{"$f":"'Financial Model'!IG102","v":0},{"$f":"'Financial Model'!IH102","v":0},{"$f":"'Financial Model'!II102","v":0},{"$f":"'Financial Model'!IJ102","v":0},{"$f":"'Financial Model'!IK102","v":0},{"$f":"'Financial Model'!IL102","v":0},{"$f":"'Financial Model'!IM102","v":0},{"$f":"'Financial Model'!IN102","v":0},{"$f":"'Financial Model'!IO102","v":0},{"$f":"'Financial Model'!IP102","v":0},{"$f":"'Financial Model'!IQ102","v":0},{"$f":"'Financial Model'!IR102","v":0},{"$f":"'Financial Model'!IS102","v":0},{"$f":"'Financial Model'!IT102","v":0},{"$f":"'Financial Model'!IU102","v":0},{"$f":"'Financial Model'!IV102","v":0},{"$f":"'Financial Model'!IW102","v":0},{"$f":"'Financial Model'!IX102","v":0},{"$f":"'Financial Model'!IY102","v":0},{"$f":"'Financial Model'!IZ102","v":0},{"$f":"'Financial Model'!JA102","v":0},{"$f":"'Financial Model'!JB102","v":0},{"$f":"'Financial Model'!JC102","v":0},{"$f":"'Financial Model'!JD102","v":0},{"$f":"'Financial Model'!JE102","v":0},{"$f":"'Financial Model'!JF102","v":0},{"$f":"'Financial Model'!JG102","v":0},{"$f":"'Financial Model'!JH102","v":0},{"$f":"'Financial Model'!JI102","v":0},{"$f":"'Financial Model'!JJ102","v":0},{"$f":"'Financial Model'!JK102","v":0},{"$f":"'Financial Model'!JL102","v":0},{"$f":"'Financial Model'!JM102","v":0},{"$f":"'Financial Model'!JN102","v":0},{"$f":"'Financial Model'!JO102","v":0},{"$f":"'Financial Model'!JP102","v":0},{"$f":"'Financial Model'!JQ102","v":0},{"$f":"'Financial Model'!JR102","v":0},{"$f":"'Financial Model'!JS102","v":0},{"$f":"'Financial Model'!JT102","v":0},{"$f":"'Financial Model'!JU102","v":0},{"$f":"'Financial Model'!JV102","v":0},{"$f":"'Financial Model'!JW102","v":0},{"$f":"'Financial Model'!JX102","v":0},{"$f":"'Financial Model'!JY102","v":0},{"$f":"'Financial Model'!JZ102","v":0},{"$f":"'Financial Model'!KA102","v":0},{"$f":"'Financial Model'!KB102","v":0},{"$f":"'Financial Model'!KC102","v":0},{"$f":"'Financial Model'!KD102","v":0},{"$f":"'Financial Model'!KE102","v":0},{"$f":"'Financial Model'!KF102","v":0},{"$f":"'Financial Model'!KG102","v":0},{"$f":"'Financial Model'!KH102","v":0},{"$f":"'Financial Model'!KI102","v":0},{"$f":"'Financial Model'!KJ102","v":0},{"$f":"'Financial Model'!KK102","v":0},{"$f":"'Financial Model'!KL102","v":0},{"$f":"'Financial Model'!KM102","v":0},{"$f":"'Financial Model'!KN102","v":0},{"$f":"'Financial Model'!KO102","v":0},{"$f":"'Financial Model'!KP102","v":0},{"$f":"'Financial Model'!KQ102","v":0},{"$f":"'Financial Model'!KR102","v":0},{"$f":"'Financial Model'!KS102","v":0},{"$f":"'Financial Model'!KT102","v":0},{"$f":"'Financial Model'!KU102","v":0},{"$f":"'Financial Model'!KV102","v":0},{"$f":"'Financial Model'!KW102","v":0},{"$f":"'Financial Model'!KX102","v":0},{"$f":"'Financial Model'!KY102","v":0},{"$f":"'Financial Model'!KZ102","v":0},{"$f":"'Financial Model'!LA102","v":0},{"$f":"'Financial Model'!LB102","v":0},{"$f":"'Financial Model'!LC102","v":0},{"$f":"'Financial Model'!LD102","v":0},{"$f":"'Financial Model'!LE102","v":0},{"$f":"'Financial Model'!LF102","v":0},{"$f":"'Financial Model'!LG102","v":0},{"$f":"'Financial Model'!LH102","v":0},{"$f":"'Financial Model'!LI102","v":0},{"$f":"'Financial Model'!LJ102","v":0},{"$f":"'Financial Model'!LK102","v":0},{"$f":"'Financial Model'!LL102","v":0},{"$f":"'Financial Model'!LM102","v":0},{"$f":"'Financial Model'!LN102","v":0},{"$f":"'Financial Model'!LO102","v":0},{"$f":"'Financial Model'!LP102","v":0},{"$f":"'Financial Model'!LQ102","v":0},{"$f":"'Financial Model'!LR102","v":0},{"$f":"'Financial Model'!LS102","v":0},{"$f":"'Financial Model'!LT102","v":0},{"$f":"'Financial Model'!LU102","v":0},{"$f":"'Financial Model'!LV102","v":0},{"$f":"'Financial Model'!LW102","v":0},{"$f":"'Financial Model'!LX102","v":0},{"$f":"'Financial Model'!LY102","v":0},{"$f":"'Financial Model'!LZ102","v":0},{"$f":"'Financial Model'!MA102","v":0},{"$f":"'Financial Model'!MB102","v":0},{"$f":"'Financial Model'!MC102","v":0},{"$f":"'Financial Model'!MD102","v":0},{"$f":"'Financial Model'!ME102","v":0},{"$f":"'Financial Model'!MF102","v":0},{"$f":"'Financial Model'!MG102","v":0},{"$f":"'Financial Model'!MH102","v":0},{"$f":"'Financial Model'!MI102","v":0},{"$f":"'Financial Model'!MJ102","v":0},{"$f":"'Financial Model'!MK102","v":0},{"$f":"'Financial Model'!ML102","v":0},{"$f":"'Financial Model'!MM102","v":0},{"$f":"'Financial Model'!MN102","v":0},{"$f":"'Financial Model'!MO102","v":0},{"$f":"'Financial Model'!MP102","v":0},{"$f":"'Financial Model'!MQ102","v":0},{"$f":"'Financial Model'!MR102","v":0},{"$f":"'Financial Model'!MS102","v":0},{"$f":"'Financial Model'!MT102","v":0},{"$f":"'Financial Model'!MU102","v":0},{"$f":"'Financial Model'!MV102","v":0},{"$f":"'Financial Model'!MW102","v":0},{"$f":"'Financial Model'!MX102","v":0},{"$f":"'Financial Model'!MY102","v":0},{"$f":"'Financial Model'!MZ102","v":0},{"$f":"'Financial Model'!NA102","v":0},{"$f":"'Financial Model'!NB102","v":0},{"$f":"'Financial Model'!NC102","v":0},{"$f":"'Financial Model'!ND102","v":0},{"$f":"'Financial Model'!NE102","v":0},{"$f":"'Financial Model'!NF102","v":0},{"$f":"'Financial Model'!NG102","v":0},{"$f":"'Financial Model'!NH102","v":0},{"$f":"'Financial Model'!NI102","v":0},{"$f":"'Financial Model'!NJ102","v":0},{"$f":"'Financial Model'!NK102","v":0},{"$f":"'Financial Model'!NL102","v":0},{"$f":"'Financial Model'!NM102","v":0},{"$f":"'Financial Model'!NN102","v":0},{"$f":"'Financial Model'!NO102","v":0},{"$f":"'Financial Model'!NP102","v":0},{"$f":"'Financial Model'!NQ102","v":0},{"$f":"'Financial Model'!NR102","v":0},{"$f":"'Financial Model'!NS102","v":0},{"$f":"'Financial Model'!NT102","v":0},{"$f":"'Financial Model'!NU102","v":0},{"$f":"'Financial Model'!NV102","v":0},{"$f":"'Financial Model'!NW102","v":0},{"$f":"'Financial Model'!NX102","v":0},{"$f":"'Financial Model'!NY102","v":0},{"$f":"'Financial Model'!NZ102","v":0},{"$f":"'Financial Model'!OA102","v":0},{"$f":"'Financial Model'!OB102","v":0},{"$f":"'Financial Model'!OC102","v":0},{"$f":"'Financial Model'!OD102","v":0},{"$f":"'Financial Model'!OE102","v":0},{"$f":"'Financial Model'!OF102","v":0},{"$f":"'Financial Model'!OG102","v":0},{"$f":"'Financial Model'!OH102","v":0},{"$f":"'Financial Model'!OI102","v":0},{"$f":"'Financial Model'!OJ102","v":0},{"$f":"'Financial Model'!OK102","v":0},{"$f":"'Financial Model'!OL102","v":0},{"$f":"'Financial Model'!OM102","v":0},{"$f":"'Financial Model'!ON102","v":0},{"$f":"'Financial Model'!OO102","v":0},{"$f":"'Financial Model'!OP102","v":0},{"$f":"'Financial Model'!OQ102","v":0},{"$f":"'Financial Model'!OR102","v":0},{"$f":"'Financial Model'!OS102","v":0},{"$f":"'Financial Model'!OT102","v":0},{"$f":"'Financial Model'!OU102","v":0},{"$f":"'Financial Model'!OV102","v":0},{"$f":"'Financial Model'!OW102","v":0},{"$f":"'Financial Model'!OX102","v":0},{"$f":"'Financial Model'!OY102","v":0},{"$f":"'Financial Model'!OZ102","v":0},{"$f":"'Financial Model'!PA102","v":0},{"$f":"'Financial Model'!PB102","v":0},{"$f":"'Financial Model'!PC102","v":0},{"$f":"'Financial Model'!PD102","v":0},{"$f":"'Financial Model'!PE102","v":0},{"$f":"'Financial Model'!PF102","v":0},{"$f":"'Financial Model'!PG102","v":0},{"$f":"'Financial Model'!PH102","v":0},{"$f":"'Financial Model'!PI102","v":0},{"$f":"'Financial Model'!PJ102","v":0},{"$f":"'Financial Model'!PK102","v":0},{"$f":"'Financial Model'!PL102","v":0},{"$f":"'Financial Model'!PM102","v":0},{"$f":"'Financial Model'!PN102","v":0},{"$f":"'Financial Model'!PO102","v":0},{"$f":"'Financial Model'!PP102","v":0},{"$f":"'Financial Model'!PQ102","v":0},{"$f":"'Financial Model'!PR102","v":0},{"$f":"'Financial Model'!PS102","v":0},{"$f":"'Financial Model'!PT102","v":0}]
[null,null,"Operating_Expense",null,"InputS",{"$f":"'Financial Model'!K41","v":0},{"$f":"'Financial Model'!L41","v":561.6},{"$f":"'Financial Model'!M41","v":606.52800000000002},{"$f":"'Financial Model'!N41","v":655.05024000000003},{"$f":"'Financial Model'!O41","v":707.45425920000014},{"$f":"'Financial Model'!P41","v":764.05059993600014},{"$f":"'Financial Model'!Q41","v":825.17464793088038},{"$f":"'Financial Model'!R41","v":891.18861976535072},{"$f":"'Financial Model'!S41","v":962.48370934657896},{"$f":"'Financial Model'!T41","v":1039.4824060943054},{"$f":"'Financial Model'!U41","v":1122.6409985818498},{"$f":"'Financial Model'!V41","v":1212.4522784683977},{"$f":"'Financial Model'!W41","v":1309.4484607458699},{"$f":"'Financial Model'!X41","v":1414.2043376055394},{"$f":"'Financial Model'!Y41","v":1527.3406846139826},{"$f":"'Financial Model'!Z41","v":1649.5279393831017},{"$f":"'Financial Model'!AA41","v":1781.49017453375},{"$f":"'Financial Model'!AB41","v":1924.0093884964494},{"$f":"'Financial Model'!AC41","v":2077.9301395761659},{"$f":"'Financial Model'!AD41","v":2244.1645507422591},{"$f":"'Financial Model'!AE41","v":2423.6977148016404},{"$f":"'Financial Model'!AF41","v":2617.5935319857717},{"$f":"'Financial Model'!AG41","v":2827.0010145446336},{"$f":"'Financial Model'!AH41","v":3053.1610957082048},{"$f":"'Financial Model'!AI41","v":3297.413983364861},{"$f":"'Financial Model'!AJ41","v":3561.2071020340509},{"$f":"'Financial Model'!AK41","v":3846.1036701967755},{"$f":"'Financial Model'!AL41","v":4153.7919638125177},{"$f":"'Financial Model'!AM41","v":4486.0953209175195},{"$f":"'Financial Model'!AN41","v":4844.9829465909206},{"$f":"'Financial Model'!AO41","v":5232.5815823181947},{"$f":"'Financial Model'!AP41","v":5651.1881089036506},{"$f":"'Financial Model'!AQ41","v":6103.2831576159433},{"$f":"'Financial Model'!AR41","v":6591.5458102252196},{"$f":"'Financial Model'!AS41","v":7118.8694750432378},{"$f":"'Financial Model'!AT41","v":7688.3790330466973},{"$f":"'Financial Model'!AU41","v":0},{"$f":"'Financial Model'!AV41","v":0},{"$f":"'Financial Model'!AW41","v":0},{"$f":"'Financial Model'!AX41","v":0},{"$f":"'Financial Model'!AY41","v":0},{"$f":"'Financial Model'!AZ41","v":0},{"$f":"'Financial Model'!BA41","v":0},{"$f":"'Financial Model'!BB41","v":0},{"$f":"'Financial Model'!BC41","v":0},{"$f":"'Financial Model'!BD41","v":0},{"$f":"'Financial Model'!BE41","v":0},{"$f":"'Financial Model'!BF41","v":0},{"$f":"'Financial Model'!BG41","v":0},{"$f":"'Financial Model'!BH41","v":0},{"$f":"'Financial Model'!BI41","v":0},{"$f":"'Financial Model'!BJ41","v":0},{"$f":"'Financial Model'!BK41","v":0},{"$f":"'Financial Model'!BL41","v":0},{"$f":"'Financial Model'!BM41","v":0},{"$f":"'Financial Model'!BN41","v":0},{"$f":"'Financial Model'!BO41","v":0},{"$f":"'Financial Model'!BP41","v":0},{"$f":"'Financial Model'!BQ41","v":0},{"$f":"'Financial Model'!BR41","v":0},{"$f":"'Financial Model'!BS41","v":0},{"$f":"'Financial Model'!BT41","v":0},{"$f":"'Financial Model'!BU41","v":0},{"$f":"'Financial Model'!BV41","v":0},{"$f":"'Financial Model'!BW41","v":0},{"$f":"'Financial Model'!BX41","v":0},{"$f":"'Financial Model'!BY41","v":0},{"$f":"'Financial Model'!BZ41","v":0},{"$f":"'Financial Model'!CA41","v":0},{"$f":"'Financial Model'!CB41","v":0},{"$f":"'Financial Model'!CC41","v":0},{"$f":"'Financial Model'!CD41","v":0},{"$f":"'Financial Model'!CE41","v":0},{"$f":"'Financial Model'!CF41","v":0},{"$f":"'Financial Model'!CG41","v":0},{"$f":"'Financial Model'!CH41","v":0},{"$f":"'Financial Model'!CI41","v":0},{"$f":"'Financial Model'!CJ41","v":0},{"$f":"'Financial Model'!CK41","v":0},{"$f":"'Financial Model'!CL41","v":0},{"$f":"'Financial Model'!CM41","v":0},{"$f":"'Financial Model'!CN41","v":0},{"$f":"'Financial Model'!CO41","v":0},{"$f":"'Financial Model'!CP41","v":0},{"$f":"'Financial Model'!CQ41","v":0},{"$f":"'Financial Model'!CR41","v":0},{"$f":"'Financial Model'!CS41","v":0},{"$f":"'Financial Model'!CT41","v":0},{"$f":"'Financial Model'!CU41","v":0},{"$f":"'Financial Model'!CV41","v":0},{"$f":"'Financial Model'!CW41","v":0},{"$f":"'Financial Model'!CX41","v":0},{"$f":"'Financial Model'!CY41","v":0},{"$f":"'Financial Model'!CZ41","v":0},{"$f":"'Financial Model'!DA41","v":0},{"$f":"'Financial Model'!DB41","v":0},{"$f":"'Financial Model'!DC41","v":0},{"$f":"'Financial Model'!DD41","v":0},{"$f":"'Financial Model'!DE41","v":0},{"$f":"'Financial Model'!DF41","v":0},{"$f":"'Financial Model'!DG41","v":0},{"$f":"'Financial Model'!DH41","v":0},{"$f":"'Financial Model'!DI41","v":0},{"$f":"'Financial Model'!DJ41","v":0},{"$f":"'Financial Model'!DK41","v":0},{"$f":"'Financial Model'!DL41","v":0},{"$f":"'Financial Model'!DM41","v":0},{"$f":"'Financial Model'!DN41","v":0},{"$f":"'Financial Model'!DO41","v":0},{"$f":"'Financial Model'!DP41","v":0},{"$f":"'Financial Model'!DQ41","v":0},{"$f":"'Financial Model'!DR41","v":0},{"$f":"'Financial Model'!DS41","v":0},{"$f":"'Financial Model'!DT41","v":0},{"$f":"'Financial Model'!DU41","v":0},{"$f":"'Financial Model'!DV41","v":0},{"$f":"'Financial Model'!DW41","v":0},{"$f":"'Financial Model'!DX41","v":0},{"$f":"'Financial Model'!DY41","v":0},{"$f":"'Financial Model'!DZ41","v":0},{"$f":"'Financial Model'!EA41","v":0},{"$f":"'Financial Model'!EB41","v":0},{"$f":"'Financial Model'!EC41","v":0},{"$f":"'Financial Model'!ED41","v":0},{"$f":"'Financial Model'!EE41","v":0},{"$f":"'Financial Model'!EF41","v":0},{"$f":"'Financial Model'!EG41","v":0},{"$f":"'Financial Model'!EH41","v":0},{"$f":"'Financial Model'!EI41","v":0},{"$f":"'Financial Model'!EJ41","v":0},{"$f":"'Financial Model'!EK41","v":0},{"$f":"'Financial Model'!EL41","v":0},{"$f":"'Financial Model'!EM41","v":0},{"$f":"'Financial Model'!EN41","v":0},{"$f":"'Financial Model'!EO41","v":0},{"$f":"'Financial Model'!EP41","v":0},{"$f":"'Financial Model'!EQ41","v":0},{"$f":"'Financial Model'!ER41","v":0},{"$f":"'Financial Model'!ES41","v":0},{"$f":"'Financial Model'!ET41","v":0},{"$f":"'Financial Model'!EU41","v":0},{"$f":"'Financial Model'!EV41","v":0},{"$f":"'Financial Model'!EW41","v":0},{"$f":"'Financial Model'!EX41","v":0},{"$f":"'Financial Model'!EY41","v":0},{"$f":"'Financial Model'!EZ41","v":0},{"$f":"'Financial Model'!FA41","v":0},{"$f":"'Financial Model'!FB41","v":0},{"$f":"'Financial Model'!FC41","v":0},{"$f":"'Financial Model'!FD41","v":0},{"$f":"'Financial Model'!FE41","v":0},{"$f":"'Financial Model'!FF41","v":0},{"$f":"'Financial Model'!FG41","v":0},{"$f":"'Financial Model'!FH41","v":0},{"$f":"'Financial Model'!FI41","v":0},{"$f":"'Financial Model'!FJ41","v":0},{"$f":"'Financial Model'!FK41","v":0},{"$f":"'Financial Model'!FL41","v":0},{"$f":"'Financial Model'!FM41","v":0},{"$f":"'Financial Model'!FN41","v":0},{"$f":"'Financial Model'!FO41","v":0},{"$f":"'Financial Model'!FP41","v":0},{"$f":"'Financial Model'!FQ41","v":0},{"$f":"'Financial Model'!FR41","v":0},{"$f":"'Financial Model'!FS41","v":0},{"$f":"'Financial Model'!FT41","v":0},{"$f":"'Financial Model'!FU41","v":0},{"$f":"'Financial Model'!FV41","v":0},{"$f":"'Financial Model'!FW41","v":0},{"$f":"'Financial Model'!FX41","v":0},{"$f":"'Financial Model'!FY41","v":0},{"$f":"'Financial Model'!FZ41","v":0},{"$f":"'Financial Model'!GA41","v":0},{"$f":"'Financial Model'!GB41","v":0},{"$f":"'Financial Model'!GC41","v":0},{"$f":"'Financial Model'!GD41","v":0},{"$f":"'Financial Model'!GE41","v":0},{"$f":"'Financial Model'!GF41","v":0},{"$f":"'Financial Model'!GG41","v":0},{"$f":"'Financial Model'!GH41","v":0},{"$f":"'Financial Model'!GI41","v":0},{"$f":"'Financial Model'!GJ41","v":0},{"$f":"'Financial Model'!GK41","v":0},{"$f":"'Financial Model'!GL41","v":0},{"$f":"'Financial Model'!GM41","v":0},{"$f":"'Financial Model'!GN41","v":0},{"$f":"'Financial Model'!GO41","v":0},{"$f":"'Financial Model'!GP41","v":0},{"$f":"'Financial Model'!GQ41","v":0},{"$f":"'Financial Model'!GR41","v":0},{"$f":"'Financial Model'!GS41","v":0},{"$f":"'Financial Model'!GT41","v":0},{"$f":"'Financial Model'!GU41","v":0},{"$f":"'Financial Model'!GV41","v":0},{"$f":"'Financial Model'!GW41","v":0},{"$f":"'Financial Model'!GX41","v":0},{"$f":"'Financial Model'!GY41","v":0},{"$f":"'Financial Model'!GZ41","v":0},{"$f":"'Financial Model'!HA41","v":0},{"$f":"'Financial Model'!HB41","v":0},{"$f":"'Financial Model'!HC41","v":0},{"$f":"'Financial Model'!HD41","v":0},{"$f":"'Financial Model'!HE41","v":0},{"$f":"'Financial Model'!HF41","v":0},{"$f":"'Financial Model'!HG41","v":0},{"$f":"'Financial Model'!HH41","v":0},{"$f":"'Financial Model'!HI41","v":0},{"$f":"'Financial Model'!HJ41","v":0},{"$f":"'Financial Model'!HK41","v":0},{"$f":"'Financial Model'!HL41","v":0},{"$f":"'Financial Model'!HM41","v":0},{"$f":"'Financial Model'!HN41","v":0},{"$f":"'Financial Model'!HO41","v":0},{"$f":"'Financial Model'!HP41","v":0},{"$f":"'Financial Model'!HQ41","v":0},{"$f":"'Financial Model'!HR41","v":0},{"$f":"'Financial Model'!HS41","v":0},{"$f":"'Financial Model'!HT41","v":0},{"$f":"'Financial Model'!HU41","v":0},{"$f":"'Financial Model'!HV41","v":0},{"$f":"'Financial Model'!HW41","v":0},{"$f":"'Financial Model'!HX41","v":0},{"$f":"'Financial Model'!HY41","v":0},{"$f":"'Financial Model'!HZ41","v":0},{"$f":"'Financial Model'!IA41","v":0},{"$f":"'Financial Model'!IB41","v":0},{"$f":"'Financial Model'!IC41","v":0},{"$f":"'Financial Model'!ID41","v":0},{"$f":"'Financial Model'!IE41","v":0},{"$f":"'Financial Model'!IF41","v":0},{"$f":"'Financial Model'!IG41","v":0},{"$f":"'Financial Model'!IH41","v":0},{"$f":"'Financial Model'!II41","v":0},{"$f":"'Financial Model'!IJ41","v":0},{"$f":"'Financial Model'!IK41","v":0},{"$f":"'Financial Model'!IL41","v":0},{"$f":"'Financial Model'!IM41","v":0},{"$f":"'Financial Model'!IN41","v":0},{"$f":"'Financial Model'!IO41","v":0},{"$f":"'Financial Model'!IP41","v":0},{"$f":"'Financial Model'!IQ41","v":0},{"$f":"'Financial Model'!IR41","v":0},{"$f":"'Financial Model'!IS41","v":0},{"$f":"'Financial Model'!IT41","v":0},{"$f":"'Financial Model'!IU41","v":0},{"$f":"'Financial Model'!IV41","v":0},{"$f":"'Financial Model'!IW41","v":0},{"$f":"'Financial Model'!IX41","v":0},{"$f":"'Financial Model'!IY41","v":0},{"$f":"'Financial Model'!IZ41","v":0},{"$f":"'Financial Model'!JA41","v":0},{"$f":"'Financial Model'!JB41","v":0},{"$f":"'Financial Model'!JC41","v":0},{"$f":"'Financial Model'!JD41","v":0},{"$f":"'Financial Model'!JE41","v":0},{"$f":"'Financial Model'!JF41","v":0},{"$f":"'Financial Model'!JG41","v":0},{"$f":"'Financial Model'!JH41","v":0},{"$f":"'Financial Model'!JI41","v":0},{"$f":"'Financial Model'!JJ41","v":0},{"$f":"'Financial Model'!JK41","v":0},{"$f":"'Financial Model'!JL41","v":0},{"$f":"'Financial Model'!JM41","v":0},{"$f":"'Financial Model'!JN41","v":0},{"$f":"'Financial Model'!JO41","v":0},{"$f":"'Financial Model'!JP41","v":0},{"$f":"'Financial Model'!JQ41","v":0},{"$f":"'Financial Model'!JR41","v":0},{"$f":"'Financial Model'!JS41","v":0},{"$f":"'Financial Model'!JT41","v":0},{"$f":"'Financial Model'!JU41","v":0},{"$f":"'Financial Model'!JV41","v":0},{"$f":"'Financial Model'!JW41","v":0},{"$f":"'Financial Model'!JX41","v":0},{"$f":"'Financial Model'!JY41","v":0},{"$f":"'Financial Model'!JZ41","v":0},{"$f":"'Financial Model'!KA41","v":0},{"$f":"'Financial Model'!KB41","v":0},{"$f":"'Financial Model'!KC41","v":0},{"$f":"'Financial Model'!KD41","v":0},{"$f":"'Financial Model'!KE41","v":0},{"$f":"'Financial Model'!KF41","v":0},{"$f":"'Financial Model'!KG41","v":0},{"$f":"'Financial Model'!KH41","v":0},{"$f":"'Financial Model'!KI41","v":0},{"$f":"'Financial Model'!KJ41","v":0},{"$f":"'Financial Model'!KK41","v":0},{"$f":"'Financial Model'!KL41","v":0},{"$f":"'Financial Model'!KM41","v":0},{"$f":"'Financial Model'!KN41","v":0},{"$f":"'Financial Model'!KO41","v":0},{"$f":"'Financial Model'!KP41","v":0},{"$f":"'Financial Model'!KQ41","v":0},{"$f":"'Financial Model'!KR41","v":0},{"$f":"'Financial Model'!KS41","v":0},{"$f":"'Financial Model'!KT41","v":0},{"$f":"'Financial Model'!KU41","v":0},{"$f":"'Financial Model'!KV41","v":0},{"$f":"'Financial Model'!KW41","v":0},{"$f":"'Financial Model'!KX41","v":0},{"$f":"'Financial Model'!KY41","v":0},{"$f":"'Financial Model'!KZ41","v":0},{"$f":"'Financial Model'!LA41","v":0},{"$f":"'Financial Model'!LB41","v":0},{"$f":"'Financial Model'!LC41","v":0},{"$f":"'Financial Model'!LD41","v":0},{"$f":"'Financial Model'!LE41","v":0},{"$f":"'Financial Model'!LF41","v":0},{"$f":"'Financial Model'!LG41","v":0},{"$f":"'Financial Model'!LH41","v":0},{"$f":"'Financial Model'!LI41","v":0},{"$f":"'Financial Model'!LJ41","v":0},{"$f":"'Financial Model'!LK41","v":0},{"$f":"'Financial Model'!LL41","v":0},{"$f":"'Financial Model'!LM41","v":0},{"$f":"'Financial Model'!LN41","v":0},{"$f":"'Financial Model'!LO41","v":0},{"$f":"'Financial Model'!LP41","v":0},{"$f":"'Financial Model'!LQ41","v":0},{"$f":"'Financial Model'!LR41","v":0},{"$f":"'Financial Model'!LS41","v":0},{"$f":"'Financial Model'!LT41","v":0},{"$f":"'Financial Model'!LU41","v":0},{"$f":"'Financial Model'!LV41","v":0},{"$f":"'Financial Model'!LW41","v":0},{"$f":"'Financial Model'!LX41","v":0},{"$f":"'Financial Model'!LY41","v":0},{"$f":"'Financial Model'!LZ41","v":0},{"$f":"'Financial Model'!MA41","v":0},{"$f":"'Financial Model'!MB41","v":0},{"$f":"'Financial Model'!MC41","v":0},{"$f":"'Financial Model'!MD41","v":0},{"$f":"'Financial Model'!ME41","v":0},{"$f":"'Financial Model'!MF41","v":0},{"$f":"'Financial Model'!MG41","v":0},{"$f":"'Financial Model'!MH41","v":0},{"$f":"'Financial Model'!MI41","v":0},{"$f":"'Financial Model'!MJ41","v":0},{"$f":"'Financial Model'!MK41","v":0},{"$f":"'Financial Model'!ML41","v":0},{"$f":"'Financial Model'!MM41","v":0},{"$f":"'Financial Model'!MN41","v":0},{"$f":"'Financial Model'!MO41","v":0},{"$f":"'Financial Model'!MP41","v":0},{"$f":"'Financial Model'!MQ41","v":0},{"$f":"'Financial Model'!MR41","v":0},{"$f":"'Financial Model'!MS41","v":0},{"$f":"'Financial Model'!MT41","v":0},{"$f":"'Financial Model'!MU41","v":0},{"$f":"'Financial Model'!MV41","v":0},{"$f":"'Financial Model'!MW41","v":0},{"$f":"'Financial Model'!MX41","v":0},{"$f":"'Financial Model'!MY41","v":0},{"$f":"'Financial Model'!MZ41","v":0},{"$f":"'Financial Model'!NA41","v":0},{"$f":"'Financial Model'!NB41","v":0},{"$f":"'Financial Model'!NC41","v":0},{"$f":"'Financial Model'!ND41","v":0},{"$f":"'Financial Model'!NE41","v":0},{"$f":"'Financial Model'!NF41","v":0},{"$f":"'Financial Model'!NG41","v":0},{"$f":"'Financial Model'!NH41","v":0},{"$f":"'Financial Model'!NI41","v":0},{"$f":"'Financial Model'!NJ41","v":0},{"$f":"'Financial Model'!NK41","v":0},{"$f":"'Financial Model'!NL41","v":0},{"$f":"'Financial Model'!NM41","v":0},{"$f":"'Financial Model'!NN41","v":0},{"$f":"'Financial Model'!NO41","v":0},{"$f":"'Financial Model'!NP41","v":0},{"$f":"'Financial Model'!NQ41","v":0},{"$f":"'Financial Model'!NR41","v":0},{"$f":"'Financial Model'!NS41","v":0},{"$f":"'Financial Model'!NT41","v":0},{"$f":"'Financial Model'!NU41","v":0},{"$f":"'Financial Model'!NV41","v":0},{"$f":"'Financial Model'!NW41","v":0},{"$f":"'Financial Model'!NX41","v":0},{"$f":"'Financial Model'!NY41","v":0},{"$f":"'Financial Model'!NZ41","v":0},{"$f":"'Financial Model'!OA41","v":0},{"$f":"'Financial Model'!OB41","v":0},{"$f":"'Financial Model'!OC41","v":0},{"$f":"'Financial Model'!OD41","v":0},{"$f":"'Financial Model'!OE41","v":0},{"$f":"'Financial Model'!OF41","v":0},{"$f":"'Financial Model'!OG41","v":0},{"$f":"'Financial Model'!OH41","v":0},{"$f":"'Financial Model'!OI41","v":0},{"$f":"'Financial Model'!OJ41","v":0},{"$f":"'Financial Model'!OK41","v":0},{"$f":"'Financial Model'!OL41","v":0},{"$f":"'Financial Model'!OM41","v":0},{"$f":"'Financial Model'!ON41","v":0},{"$f":"'Financial Model'!OO41","v":0},{"$f":"'Financial Model'!OP41","v":0},{"$f":"'Financial Model'!OQ41","v":0},{"$f":"'Financial Model'!OR41","v":0},{"$f":"'Financial Model'!OS41","v":0},{"$f":"'Financial Model'!OT41","v":0},{"$f":"'Financial Model'!OU41","v":0},{"$f":"'Financial Model'!OV41","v":0},{"$f":"'Financial Model'!OW41","v":0},{"$f":"'Financial Model'!OX41","v":0},{"$f":"'Financial Model'!OY41","v":0},{"$f":"'Financial Model'!OZ41","v":0},{"$f":"'Financial Model'!PA41","v":0},{"$f":"'Financial Model'!PB41","v":0},{"$f":"'Financial Model'!PC41","v":0},{"$f":"'Financial Model'!PD41","v":0},{"$f":"'Financial Model'!PE41","v":0},{"$f":"'Financial Model'!PF41","v":0},{"$f":"'Financial Model'!PG41","v":0},{"$f":"'Financial Model'!PH41","v":0},{"$f":"'Financial Model'!PI41","v":0},{"$f":"'Financial Model'!PJ41","v":0},{"$f":"'Financial Model'!PK41","v":0},{"$f":"'Financial Model'!PL41","v":0},{"$f":"'Financial Model'!PM41","v":0},{"$f":"'Financial Model'!PN41","v":0},{"$f":"'Financial Model'!PO41","v":0},{"$f":"'Financial Model'!PP41","v":0},{"$f":"'Financial Model'!PQ41","v":0},{"$f":"'Financial Model'!PR41","v":0},{"$f":"'Financial Model'!PS41","v":0},{"$f":"'Financial Model'!PT41","v":0}]
[null,null,"Goal_Seek_Flag",null,"InputC",0]
[null,null,"Summary_Report_Flag",null,"InputC",1]
[null,null,"Target_Equity_IRR",null,"InputC",{"$f":"'Financial Model'!F270","v":0.1100000000000001}]

{"sheet":"UDF 3 Output","index":18,"n_rows":4,"n_cols":12,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[null,"          "]
[null,null,null,null,null,null,null,null,null,{"$f":"NPV(8%,H35:PQ35)","v":0},{"$f":"'UDF Inputs'!F28","v":0.1100000000000001},{"$f":"NPV(K2,G139:PQ139)","v":0}]
[]
[null,null,{"$f":"UDF_3('UDF Inputs'!A6:PO28)","v":0}]

{"sheet":"Check","index":19,"n_rows":11,"n_cols":79,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"UDF","Model"]
[]
[null,null,"Debt Size -  DSCR",null,{"$f":"'UDF 3 Output'!F66","v":0},{"$f":"'Financial Model'!F125","v":18512.28974576098}]
[null,null,"EBITDA Sum - P90",null,{"$f":"SUM('UDF 3 Output'!G52:PQ52)","v":0},{"$f":"SUM('Financial Model'!K107:SC107)","v":185526.18791002297}]
[null,null,"Taxes Sum - P90",null,{"$f":"SUM('UDF 3 Output'!G53:PQ53)","v":0},{"$f":"SUM('Financial Model'!H108)","v":0}]
[null,null,"Total Funding",null,{"$f":"SUM('UDF 3 Output'!G73:PQ73)","v":0},{"$f":"'Financial Model'!H185","v":26000}]
[null,null,null,null,null,null,{"$f":"'Financial Model'!K9","v":"2026-12-31"},{"$f":"'Financial Model'!L9","v":"2027-12-31"},{"$f":"'Financial Model'!M9","v":"2028-12-31"},{"$f":"'Financial Model'!N9","v":"2029-12-31"},{"$f":"'Financial Model'!O9","v":"2030-12-31"},{"$f":"'Financial Model'!P9","v":"2031-12-31"},{"$f":"'Financial Model'!Q9","v":"2032-12-31"},{"$f":"'Financial Model'!R9","v":"2033-12-31"},{"$f":"'Financial Model'!S9","v":"2034-12-31"},{"$f":"'Financial Model'!T9","v":"2035-12-31"},{"$f":"'Financial Model'!U9","v":"2036-12-31"},{"$f":"'Financial Model'!V9","v":"2037-12-31"},{"$f":"'Financial Model'!W9","v":"2038-12-31"},{"$f":"'Financial Model'!X9","v":"2039-12-31"},{"$f":"'Financial Model'!Y9","v":"2040-12-31"},{"$f":"'Financial Model'!Z9","v":"2041-12-31"},{"$f":"'Financial Model'!AA9","v":"2042-12-31"},{"$f":"'Financial Model'!AB9","v":"2043-12-31"},{"$f":"'Financial Model'!AC9","v":"2044-12-31"},{"$f":"'Financial Model'!AD9","v":"2045-12-31"},{"$f":"'Financial Model'!AE9","v":"2046-12-31"},{"$f":"'Financial Model'!AF9","v":"2047-12-31"},{"$f":"'Financial Model'!AG9","v":"2048-12-31"},{"$f":"'Financial Model'!AH9","v":"2049-12-31"},{"$f":"'Financial Model'!AI9","v":"2050-12-31"},{"$f":"'Financial Model'!AJ9","v":"2051-12-31"},{"$f":"'Financial Model'!AK9","v":"2052-12-31"},{"$f":"'Financial Model'!AL9","v":"2053-12-31"},{"$f":"'Financial Model'!AM9","v":"2054-12-31"},{"$f":"'Financial Model'!AN9","v":"2055-12-31"},{"$f":"'Financial Model'!AO9","v":"2056-12-31"},{"$f":"'Financial Model'!AP9","v":"2057-12-31"},{"$f":"'Financial Model'!AQ9","v":"2058-12-31"},{"$f":"'Financial Model'!AR9","v":"2059-12-31"},{"$f":"'Financial Model'!AS9","v":"2060-12-31"},{"$f":"'Financial Model'!AT9","v":"2061-12-31"},{"$f":"'Financial Model'!AU9","v":"2062-12-31"},{"$f":"'Financial Model'!AV9","v":"2063-12-31"},{"$f":"'Financial Model'!AW9","v":"2064-12-31"},{"$f":"'Financial Model'!AX9","v":"2065-12-31"},{"$f":"'Financial Model'!AY9","v":"2066-12-31"},{"$f":"'Financial Model'!AZ9","v":"2067-12-31"},{"$f":"'Financial Model'!BA9","v":"2068-12-31"},{"$f":"'Financial Model'!BB9","v":"2069-12-31"},{"$f":"'Financial Model'!BC9","v":"2070-12-31"},{"$f":"'Financial Model'!BD9","v":"2071-12-31"},{"$f":"'Financial Model'!BE9","v":"2072-12-31"},{"$f":"'Financial Model'!BF9","v":"2073-12-31"},{"$f":"'Financial Model'!BG9","v":"2074-12-31"},{"$f":"'Financial Model'!BH9","v":"2075-12-31"},{"$f":"'Financial Model'!BI9","v":"2076-12-31"},{"$f":"'Financial Model'!BJ9","v":"2077-12-31"},{"$f":"'Financial Model'!BK9","v":"2078-12-31"},{"$f":"'Financial Model'!BL9","v":"2079-12-31"},{"$f":"'Financial Model'!BM9","v":"2080-12-31"},{"$f":"'Financial Model'!BN9","v":"2081-12-31"},{"$f":"'Financial Model'!BO9","v":"2082-12-31"},{"$f":"'Financial Model'!BP9","v":"2083-12-31"},{"$f":"'Financial Model'!BQ9","v":"2084-12-31"},{"$f":"'Financial Model'!BR9","v":"2085-12-31"},{"$f":"'Financial Model'!BS9","v":"2086-12-31"},{"$f":"'Financial Model'!BT9","v":"2087-12-31"},{"$f":"'Financial Model'!BU9","v":"2088-12-31"},{"$f":"'Financial Model'!BV9","v":"2089-12-31"},{"$f":"'Financial Model'!BW9","v":"2090-12-31"},{"$f":"'Financial Model'!BX9","v":"2091-12-31"},{"$f":"'Financial Model'!BY9","v":"2092-12-31"},{"$f":"'Financial Model'!BZ9","v":"2093-12-31"},{"$f":"'Financial Model'!CA9","v":"2094-12-31"},{"$f":"'Financial Model'!CB9","v":"2095-12-31"},{"$f":"'Financial Model'!CC9","v":"2096-12-31"},{"$f":"'Financial Model'!CD9","v":"2097-12-31"},{"$f":"'Financial Model'!CE9","v":"2098-12-31"}]
[null,null,"Equity Cash Flow - UDF",null,{"$f":"SUM(G9:XFD9)","v":0},null,{"$f":"'UDF 3 Output'!G150","v":0},{"$f":"'UDF 3 Output'!H150","v":0},{"$f":"'UDF 3 Output'!I150","v":0},{"$f":"'UDF 3 Output'!J150","v":0},{"$f":"'UDF 3 Output'!K150","v":0},{"$f":"'UDF 3 Output'!L150","v":0},{"$f":"'UDF 3 Output'!M150","v":0},{"$f":"'UDF 3 Output'!N150","v":0},{"$f":"'UDF 3 Output'!O150","v":0},{"$f":"'UDF 3 Output'!P150","v":0},{"$f":"'UDF 3 Output'!Q150","v":0},{"$f":"'UDF 3 Output'!R150","v":0},{"$f":"'UDF 3 Output'!S150","v":0},{"$f":"'UDF 3 Output'!T150","v":0},{"$f":"'UDF 3 Output'!U150","v":0},{"$f":"'UDF 3 Output'!V150","v":0},{"$f":"'UDF 3 Output'!W150","v":0},{"$f":"'UDF 3 Output'!X150","v":0},{"$f":"'UDF 3 Output'!Y150","v":0},{"$f":"'UDF 3 Output'!Z150","v":0},{"$f":"'UDF 3 Output'!AA150","v":0},{"$f":"'UDF 3 Output'!AB150","v":0},{"$f":"'UDF 3 Output'!AC150","v":0},{"$f":"'UDF 3 Output'!AD150","v":0},{"$f":"'UDF 3 Output'!AE150","v":0},{"$f":"'UDF 3 Output'!AF150","v":0},{"$f":"'UDF 3 Output'!AG150","v":0},{"$f":"'UDF 3 Output'!AH150","v":0},{"$f":"'UDF 3 Output'!AI150","v":0},{"$f":"'UDF 3 Output'!AJ150","v":0},{"$f":"'UDF 3 Output'!AK150","v":0},{"$f":"'UDF 3 Output'!AL150","v":0},{"$f":"'UDF 3 Output'!AM150","v":0},{"$f":"'UDF 3 Output'!AN150","v":0},{"$f":"'UDF 3 Output'!AO150","v":0},{"$f":"'UDF 3 Output'!AP150","v":0},{"$f":"'UDF 3 Output'!AQ150","v":0},{"$f":"'UDF 3 Output'!AR150","v":0},{"$f":"'UDF 3 Output'!AS150","v":0},{"$f":"'UDF 3 Output'!AT150","v":0},{"$f":"'UDF 3 Output'!AU150","v":0},{"$f":"'UDF 3 Output'!AV150","v":0},{"$f":"'UDF 3 Output'!AW150","v":0},{"$f":"'UDF 3 Output'!AX150","v":0},{"$f":"'UDF 3 Output'!AY150","v":0},{"$f":"'UDF 3 Output'!AZ150","v":0},{"$f":"'UDF 3 Output'!BA150","v":0},{"$f":"'UDF 3 Output'!BB150","v":0},{"$f":"'UDF 3 Output'!BC150","v":0},{"$f":"'UDF 3 Output'!BD150","v":0},{"$f":"'UDF 3 Output'!BE150","v":0},{"$f":"'UDF 3 Output'!BF150","v":0},{"$f":"'UDF 3 Output'!BG150","v":0},{"$f":"'UDF 3 Output'!BH150","v":0},{"$f":"'UDF 3 Output'!BI150","v":0},{"$f":"'UDF 3 Output'!BJ150","v":0},{"$f":"'UDF 3 Output'!BK150","v":0},{"$f":"'UDF 3 Output'!BL150","v":0},{"$f":"'UDF 3 Output'!BM150","v":0},{"$f":"'UDF 3 Output'!BN150","v":0},{"$f":"'UDF 3 Output'!BO150","v":0},{"$f":"'UDF 3 Output'!BP150","v":0},{"$f":"'UDF 3 Output'!BQ150","v":0},{"$f":"'UDF 3 Output'!BR150","v":0},{"$f":"'UDF 3 Output'!BS150","v":0},{"$f":"'UDF 3 Output'!BT150","v":0},{"$f":"'UDF 3 Output'!BU150","v":0},{"$f":"'UDF 3 Output'!BV150","v":0},{"$f":"'UDF 3 Output'!BW150","v":0},{"$f":"'UDF 3 Output'!BX150","v":0},{"$f":"'UDF 3 Output'!BY150","v":0},{"$f":"'UDF 3 Output'!BZ150","v":0},{"$f":"'UDF 3 Output'!CA139","v":0}]
[null,null,"Equity Cash Flow - Model",null,{"$f":"SUM(G10:XFD10)","v":124025.74905788465},null,{"$f":"'Financial Model'!K266","v":-7487.7102542390203},{"$f":"'Financial Model'!L266","v":425.03653322113701},{"$f":"'Financial Model'!M266","v":456.23881859943413},{"$f":"'Financial Model'!N266","v":489.72835926695166},{"$f":"'Financial Model'!O266","v":525.67254965226675},{"$f":"'Financial Model'!P266","v":564.25101302304597},{"$f":"'Financial Model'!Q266","v":605.6564930546233},{"$f":"'Financial Model'!R266","v":650.0958102533607},{"$f":"'Financial Model'!S266","v":697.7908879404722},{"$f":"'Financial Model'!T266","v":748.9798528424194},{"$f":"'Financial Model'!U266","v":803.91821569897866},{"$f":"'Financial Model'!V266","v":862.88013769139934},{"$f":"'Financial Model'!W266","v":926.15978891255691},{"$f":"'Financial Model'!X266","v":994.07280555076295},{"$f":"'Financial Model'!Y266","v":1066.9578529410046},{"$f":"'Financial Model'!Z266","v":1145.178302154251},{"$f":"'Financial Model'!AA266","v":699.42032923585111},{"$f":"'Financial Model'!AB266","v":672.92087798488956},{"$f":"'Financial Model'!AC266","v":640.64918669723829},{"$f":"'Financial Model'!AD266","v":601.09714098166842},{"$f":"'Financial Model'!AE266","v":553.34564836482286},{"$f":"'Financial Model'!AF266","v":4802.3294870615036},{"$f":"'Financial Model'!AG266","v":5130.5860129917519},{"$f":"'Financial Model'!AH266","v":5482.4823754520321},{"$f":"'Financial Model'!AI266","v":5859.7142582231381},{"$f":"'Financial Model'!AJ266","v":6264.0984152539568},{"$f":"'Financial Model'!AK266","v":6437.5812682686656},{"$f":"'Financial Model'!AL266","v":6902.2481110172139},{"$f":"'Financial Model'!AM266","v":7400.3329626456571},{"$f":"'Financial Model'!AN266","v":7934.2291156093088},{"$f":"'Financial Model'!AO266","v":8506.5004267000731},{"$f":"'Financial Model'!AP266","v":9119.8934031235076},{"$f":"'Financial Model'!AQ266","v":9777.3501391554673},{"$f":"'Financial Model'!AR266","v":10482.022162748122},{"$f":"'Financial Model'!AS266","v":11237.285255557725},{"$f":"'Financial Model'!AT266","v":12046.755314248403},{"$f":"'Financial Model'!AU266","v":0},{"$f":"'Financial Model'!AV266","v":0},{"$f":"'Financial Model'!AW266","v":0},{"$f":"'Financial Model'!AX266","v":0},{"$f":"'Financial Model'!AY266","v":0},{"$f":"'Financial Model'!AZ266","v":0},{"$f":"'Financial Model'!BA266","v":0},{"$f":"'Financial Model'!BB266","v":0},{"$f":"'Financial Model'!BC266","v":0},{"$f":"'Financial Model'!BD266","v":0},{"$f":"'Financial Model'!BE266","v":0},{"$f":"'Financial Model'!BF266","v":0},{"$f":"'Financial Model'!BG266","v":0},{"$f":"'Financial Model'!BH266","v":0},{"$f":"'Financial Model'!BI266","v":0},{"$f":"'Financial Model'!BJ266","v":0},{"$f":"'Financial Model'!BK266","v":0},{"$f":"'Financial Model'!BL266","v":0},{"$f":"'Financial Model'!BM266","v":0},{"$f":"'Financial Model'!BN266","v":0},{"$f":"'Financial Model'!BO266","v":0},{"$f":"'Financial Model'!BP266","v":0},{"$f":"'Financial Model'!BQ266","v":0},{"$f":"'Financial Model'!BR266","v":0},{"$f":"'Financial Model'!BS266","v":0},{"$f":"'Financial Model'!BT266","v":0},{"$f":"'Financial Model'!BU266","v":0},{"$f":"'Financial Model'!BV266","v":0},{"$f":"'Financial Model'!BW266","v":0},{"$f":"'Financial Model'!BX266","v":0},{"$f":"'Financial Model'!BY266","v":0},{"$f":"'Financial Model'!BZ266","v":0},{"$f":"'Financial Model'!CA266","v":0},{"$f":"'Financial Model'!CB266","v":0},{"$f":"'Financial Model'!CC266","v":0},{"$f":"'Financial Model'!CD266","v":0},{"$f":"'Financial Model'!CE266","v":0}]
[null,null,"Difference",null,null,null,{"$f":"G9-G10","v":7487.7102542390203},{"$f":"H9-H10","v":-425.03653322113701},-456.23881859943413,-489.72835926695166,-525.67254965226675,-564.25101302304597,-605.6564930546233,-650.0958102533607,-697.7908879404722,-748.9798528424194,-803.91821569897866,-862.88013769139934,-926.15978891255691,-994.07280555076295,-1066.9578529410046,-1145.178302154251,-699.42032923585111,-672.92087798488956,-640.64918669723829,-601.09714098166842,-553.34564836482286,-4802.3294870615036,-5130.5860129917519,-5482.4823754520321,-5859.7142582231381,-6264.0984152539568,-6437.5812682686656,-6902.2481110172139,-7400.3329626456571,-7934.2291156093088,-8506.5004267000731,-9119.8934031235076,-9777.3501391554673,-10482.022162748122,-11237.285255557725,-12046.755314248403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT9-BT10","v":0},0,0,0,0,0,0,0]

{"sheet":"Sheet1","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}